Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Pan African Resources Plc
www: www.panafricanresources.com     email: ecoetzee@paf.co.za

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
LON:PAF 09/19/2017 GBX 12.75 -0.50 22.50 - 12.25 632,830
Alert me when stock is updated

Description

Pan African Resources Plc are a gold focused mid-tier producer with two producing mines in South Africa and one mine in development in South Africa. Currently they produce roughly 200koz. of gold per year. They have approximately 30Moz. of gold in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~£385.86M which is a fall of roughly 16% over the last one weeks. As of 09/09/2017 they have ~£103M debt and ~£54.09M cash. They have 2,234M shares outstanding and trade on the London Stock Exchange.

Login to access Don's Summary

General Details

Financial 09/09/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $457.82M $385.86M 09/09/2017 $-71.96M
Total Assets: $332.59M $340.77M 09/09/2017 $8.19M
Total Liabilities: $133.30M $136.58M 09/09/2017 $3.28M
Current Assets: $55.43M $56.80M 09/09/2017 $1.36M
Current Liabilities: $42.23M $43.27M 09/09/2017 $1.04M
Total Debt: $100.30M $102.77M 09/09/2017 $2.47M
Cash: $52.79M $54.09M 09/09/2017 $1.30M
Enterprise Value: $505.33M $434.54M 10/09/1983 $-70.79M
Cash Flow: $27.43M $22.26M never $-5.17M
Cash Flow Multiple: 16.69 17.33 never 0.64
Net Debt to Cash Flow Ratio: 1.73 2.19 never 0.45
Finance within 1 year: 09/09/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/09/2017 0.00%
Misc 09/09/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.205 $0.172 16:09 on 09/19/2017 $-0.03
Shares Outstanding: 2,234,000,000 2,234,000,000 09/09/2017 0
Shares Fully Diluted: 2,238,000,000 2,238,000,000 09/09/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/09/2017 n/a
Production (Gold Eq Oz.): (guess) 
200,000
(guess) 
200,000
09/09/2017 0
Production (Silver Eq Oz.): (guess) 
15,004,459
(guess) 
15,194,428
09/09/2017 189,969
Initial CapEx (Outstanding): n/a n/a 09/09/2017 n/a
Funding Option: n/a n/a 09/09/2017 n/a
Documentation: none PRODUCER 09/09/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 09/09/2017 0.00M
Measured & Indicated: 20.00M 20.00M 09/09/2017 0.00M
Inferred: 10.00M 10.00M 09/09/2017 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 9.00M 9.00M 09/09/2017 0.00M
Measured & Indicated: 16.20M 16.20M 09/09/2017 0.00M
Inferred: 4.50M 4.50M 09/09/2017 0.00M
Reserves & Resources: 20.70M 20.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
200,000oz.
(guess) 
200,000oz.
09/09/2017 0oz.
Cash Cost: $850 $850 09/09/2017 $0.00
Extra Operating Cost: $300 $300 09/09/2017 $0.00
Average Grade: 3.50 g/t 3.50 g/t 09/09/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/09/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 09/09/2017 0.00M
Annual Production: 250,000oz. 250,000oz. 09/09/2017 0oz.
Cash Cost: $900 $900 09/09/2017 $0
Extra Operating Cost: $350 $350 09/09/2017 $0
SILVER 09/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 09/09/2017 0.00M
Measured & Indicated: n/a n/a 09/09/2017 0.00M
Inferred: n/a n/a 09/09/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 09/09/2017 0.00M
Measured & Indicated: n/a n/a 09/09/2017 0.00M
Inferred: n/a n/a 09/09/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/09/2017 $0.00
Extra Operating Cost: n/a n/a 09/09/2017 $0.00
Average Grade: n/a n/a 09/09/2017 n/a
Recovery Rate: n/a n/a 09/09/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/09/2017 0.00M
Annual Production: n/a n/a 09/09/2017 n/a
Cash Cost: n/a n/a 09/09/2017 n/a
Extra Operating Cost: n/a n/a 09/09/2017 n/a

Property

Last Analysis Data  (09/09/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production South Africa Barberton 100% (guess) 7,000 Underground show
3 million oz deposit.

115,000 oz per year.
Production South Africa Evander 100% (guess) n/a Underground show
28 million oz deposit.

100,00 oz per year.
Development South Africa, South Africa Elikhulu 100% (guess) n/a Open Pit show
Annual Production of 50,000 oz beginning in 2018.
Total Land Package Size (ha): 7,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production South Africa Barberton 100% (guess) 7,000 Underground show
3 million oz deposit.

115,000 oz per year.
Production South Africa Evander 100% (guess) n/a Underground show
28 million oz deposit.

100,00 oz per year.
Development South Africa, South Africa Elikhulu 100% (guess) n/a Open Pit show
Annual Production of 50,000 oz beginning in 2018.
Total Land Package Size (ha): 7,000  

Profitability (by resource)

Proven &
Probable
09/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.50M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.00M 9.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 8.55M
Maximum Profit (Gold): $1,234.17M $1,001.70M n/a $-232.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,234.17M $1,001.70M n/a $-232.47M
Max Profit / Current MCap: 2.696 2.596 n/a -0.100
Max Profit Per Share (Gold): $0.55 $0.45 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.55 $0.45 n/a $-0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $50.87 $42.87 n/a $-8.00
FD Mkt. Cap / Silver Eq.: $0.68 $0.56 n/a $-0.11
FD Mkt. Cap / Per Metal
as % Spot Price:
3.78% 3.28% n/a -0.50%
Measured &
Indicated
09/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 20.00M 20.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 16.20M 16.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 15.39M
Maximum Profit (Gold): $2,221.51M $1,803.06M n/a $-418.45M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,221.51M $1,803.06M n/a $-418.45M
Max Profit / Current MCap: 4.852 4.673 n/a -0.180
Max Profit Per Share (Gold): $0.99 $0.81 n/a $-0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.99 $0.81 n/a $-0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $28.26 $23.82 n/a $-4.44
FD Mkt. Cap / Silver Eq.: $0.38 $0.31 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
2.10% 1.82% n/a -0.28%

Reserves &
Resources
09/09/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 30.00M 30.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 28.50M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 20.70M 20.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 19.66M
Maximum Profit (Gold): $2,838.59M $2,303.91M n/a $-534.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,838.59M $2,303.91M n/a $-534.68M
Max Profit / Current MCap: 6.200 5.971 n/a -0.229
Max Profit Per Share (Gold): $1.27 $1.03 n/a $-0.24
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.27 $1.03 n/a $-0.24
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $22.12 $18.64 n/a $-3.48
FD Mkt. Cap / Silver Eq.: $0.29 $0.25 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
1.64% 1.42% n/a -0.22%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×