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 07/26/2017 GBX 13.41 -0.09 24.50 - 12.75 1,770,000
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. 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 ~£340.72M which is a fall of roughly 38% over the last eleven months. As of 08/21/2016 they have ~£14M debt and ~£15.66M cash. They have 1,943M shares outstanding and trade on the London Stock Exchange.

Login to access Don's Summary

General Details

Financial 08/21/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $550.25M $340.72M 08/21/2016 $-209.53M
Total Assets: $431.37M $430.64M 08/21/2016 $-0.73M
Total Liabilities: $169.93M $169.65M 08/21/2016 $-0.29M
Current Assets: $45.75M $45.67M 08/21/2016 $-0.08M
Current Liabilities: $47.06M $46.98M 08/21/2016 $-0.08M
Total Debt: $14.38M $14.35M 08/21/2016 $-0.02M
Cash: $15.69M $15.66M 08/21/2016 $-0.03M
Enterprise Value: $548.94M $339.41M 10/03/1980 $-209.53M
Cash Flow: $26.67M $13.65M never $-13.02M
Cash Flow Multiple: 20.63 24.96 never 4.33
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 08/21/2016 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/21/2016 0.00%
Misc 08/21/2016
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.283 $0.175 11:07 on 07/26/2017 $-0.11
Shares Outstanding: 1,943,000,000 1,943,000,000 08/21/2016 0
Shares Fully Diluted: 1,947,000,000 1,947,000,000 08/21/2016 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 08/21/2016 n/a
Production (Gold Eq Oz.): (guess) 
200,000
(guess) 
200,000
08/21/2016 0
Production (Silver Eq Oz.): (guess) 
13,956,273
(guess) 
15,185,636
08/21/2016 1,229,363
Initial CapEx (Outstanding): n/a n/a 08/21/2016 n/a
Funding Option: n/a n/a 08/21/2016 n/a
Documentation: none PRODUCER 08/21/2016 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/21/2016
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 08/21/2016 0.00M
Measured & Indicated: 20.00M 20.00M 08/21/2016 0.00M
Inferred: 10.00M 10.00M 08/21/2016 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 08/21/2016 0.00M
Measured & Indicated: 16.20M 16.20M 08/21/2016 0.00M
Inferred: 4.50M 4.50M 08/21/2016 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.
08/21/2016 0oz.
Cash Cost: $850 $850 08/21/2016 $0.00
Extra Operating Cost: $300 $300 08/21/2016 $0.00
Average Grade: 3.50 g/t 3.50 g/t 08/21/2016 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/21/2016 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 08/21/2016 0.00M
Annual Production: 250,000oz. 250,000oz. 08/21/2016 0oz.
Cash Cost: $900 $900 08/21/2016 $0
Extra Operating Cost: $350 $350 08/21/2016 $0
SILVER 08/21/2016
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 08/21/2016 0.00M
Measured & Indicated: n/a n/a 08/21/2016 0.00M
Inferred: n/a n/a 08/21/2016 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 08/21/2016 0.00M
Measured & Indicated: n/a n/a 08/21/2016 0.00M
Inferred: n/a n/a 08/21/2016 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 08/21/2016 $0.00
Extra Operating Cost: n/a n/a 08/21/2016 $0.00
Average Grade: n/a n/a 08/21/2016 n/a
Recovery Rate: n/a n/a 08/21/2016 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/21/2016 0.00M
Annual Production: n/a n/a 08/21/2016 n/a
Cash Cost: n/a n/a 08/21/2016 n/a
Extra Operating Cost: n/a n/a 08/21/2016 n/a

Property

Last Analysis Data  (08/21/2016)
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.
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.
Total Land Package Size (ha): 7,000  

Profitability (by resource)

Proven &
Probable
08/21/2016
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 61.47M
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 55.32M
Maximum Profit (Gold): $1,200.15M $614.25M n/a $-585.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,200.15M $614.25M n/a $-585.90M
Max Profit / Current MCap: 2.181 1.803 n/a -0.378
Max Profit Per Share (Gold): $0.62 $0.32 n/a $-0.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.62 $0.32 n/a $-0.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $61.14 $37.86 n/a $-23.28
FD Mkt. Cap / Silver Eq.: $0.88 $0.50 n/a $-0.38
FD Mkt. Cap / Per Metal
as % Spot Price:
4.56% 3.03% n/a -1.53%
Measured &
Indicated
08/21/2016
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 122.94M
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 99.58M
Maximum Profit (Gold): $2,160.27M $1,105.65M n/a $-1,054.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,160.27M $1,105.65M n/a $-1,054.62M
Max Profit / Current MCap: 3.926 3.245 n/a -0.681
Max Profit Per Share (Gold): $1.11 $0.57 n/a $-0.54
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.11 $0.57 n/a $-0.54
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $33.97 $21.03 n/a $-12.93
FD Mkt. Cap / Silver Eq.: $0.49 $0.28 n/a $-0.21
FD Mkt. Cap / Per Metal
as % Spot Price:
2.53% 1.69% n/a -0.85%

Reserves &
Resources
08/21/2016
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 184.40M
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 127.24M
Maximum Profit (Gold): $2,760.35M $1,412.78M n/a $-1,347.57M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,760.35M $1,412.78M n/a $-1,347.57M
Max Profit / Current MCap: 5.017 4.146 n/a -0.870
Max Profit Per Share (Gold): $1.42 $0.73 n/a $-0.69
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.42 $0.73 n/a $-0.69
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $26.58 $16.46 n/a $-10.12
FD Mkt. Cap / Silver Eq.: $0.38 $0.22 n/a $-0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
1.98% 1.32% n/a -0.66%

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.     ×