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

Category: Major
Rating & Risk: Login to view
Polyus (PJSC)
www: www.polyus.com/en     email: info@polyus.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:OPYGY USD

Description

Polyus (PJSC) are a gold focused major with three exploration properties in Russia. They have approximately 200Moz. of gold in the reserves and resources category of which 150Moz. are in the measured and indicated category. They have a market capitalisation of ~$7463.8M which is a rise of roughly 24% over the last five months. As of 03/23/2019 they have ~$4,000M debt and ~$900M cash. They have 134M shares outstanding and trade on the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 03/23/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $6,003.20M $7,463.80M 03/23/2019 $1,460.60M
Total Assets: $6,400.00M $6,400.00M 03/23/2019 $0.00M
Total Liabilities: $5,800.00M $5,800.00M 03/23/2019 $0.00M
Current Assets: $1,900.00M $1,900.00M 03/23/2019 $0.00M
Current Liabilities: $417.00M $417.00M 03/23/2019 $0.00M
Total Debt: $4,000.00M $4,000.00M 03/23/2019 $0.00M
Cash: $900.00M $900.00M 03/23/2019 $0.00M
Enterprise Value: $9,103.20M $10,563.80M 10/02/2304 $1,460.60M
Cash Flow: $826.57M $1,169.83M never $343.25M
Cash Flow Multiple: 7.26 6.38 never -0.88
Net Debt to
Cash Flow Ratio:		 3.75 2.65 never -1.10
Finance within 1 year: 03/23/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/23/2019 0.00%
Misc 03/23/2019
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 134,000,000 134,000,000 03/23/2019 0
Shares (FD): 134,000,000 134,000,000 03/23/2019 0
Insider Ownership: n/a 82% 03/23/2019 82%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 03/23/2019 n/a
Production (Gold Eq Oz.): (guess) 
2,300,000		 (guess) 
2,300,000		 03/23/2019 0
Production (Silver Eq Oz.): (guess) 
196,029,851		 (guess) 
201,791,954		 03/23/2019 5,762,103
Initial CapEx (Outstanding): n/a n/a 03/23/2019 n/a
Funding Option: n/a n/a 03/23/2019 n/a
Documentation: none PRODUCER 03/23/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/23/2019
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 68.00M 68.00M 03/23/2019 0.00M
Measured & Indicated: 150.00M 150.00M 03/23/2019 0.00M
Inferred: 50.00M 50.00M 03/23/2019 0.00M
Reserves & Resources: 200.00M 200.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 57.80M 57.80M 03/23/2019 0.00M
Measured & Indicated: 113.56M 113.56M 03/23/2019 0.00M
Inferred: 21.25M 21.25M 03/23/2019 0.00M
Reserves & Resources: 134.81M 134.81M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,300,000oz.		 (guess) 
2,300,000oz.		 03/23/2019 0oz.
Cash Cost: $450 $450 03/23/2019 $0.00
Extra Operating Cost: $350 $350 03/23/2019 $0.00
Average Grade: 2.00 g/t 2.00 g/t 03/23/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/23/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: 75.00M 75.00M 03/23/2019 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 03/23/2019 0oz.
Cash Cost: $550 $550 03/23/2019 $0
Extra Operating Cost: $400 $400 03/23/2019 $0
SILVER 03/23/2019
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 03/23/2019 0.00M
Measured & Indicated: n/a n/a 03/23/2019 0.00M
Inferred: n/a n/a 03/23/2019 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 03/23/2019 0.00M
Measured & Indicated: n/a n/a 03/23/2019 0.00M
Inferred: n/a n/a 03/23/2019 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 03/23/2019 $0.00
Extra Operating Cost: n/a n/a 03/23/2019 $0.00
Average Grade: n/a n/a 03/23/2019 n/a
Recovery Rate: n/a n/a 03/23/2019 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/23/2019 0.00M
Annual Production: n/a n/a 03/23/2019 n/a
Cash Cost: n/a n/a 03/23/2019 n/a
Extra Operating Cost: n/a n/a 03/23/2019 n/a

Property

Last Analysis Data  (03/23/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Russia, Russia Blagodatnoye 100% (guess) n/a show
2nd largest mine.

450,000 oz per year.
Exploration Russia, Russia Natalka 100% (guess) Open Pit n/a
Exploration Russia, Russia Olimpiada 100% (guess) n/a show
Their largest mine.

1.2 million oz of annual production.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Exploration Russia, Russia Blagodatnoye 100% (guess) n/a show
2nd largest mine.

450,000 oz per year.
Exploration Russia, Russia Natalka 100% (guess) Open Pit n/a
Exploration Russia, Russia Olimpiada 100% (guess) n/a show
Their largest mine.

1.2 million oz of annual production.

Profitability (by resource)

Proven &
Probable		 03/23/2019
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.): 68.00M 68.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 170.36M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 57.80M 57.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 144.80M
Maximum Profit (Gold): $20,772.16M $29,398.24M n/a $8,626.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $20,772.16M $29,398.24M n/a $8,626.07M
Max Profit / Current MCap: 3.460 3.939 n/a 0.479
Max Profit Per Share (Gold): $155.02 $219.39 n/a $64.37
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $155.02 $219.39 n/a $64.37
Total Free Profit Per Share: $110.22 $163.69 n/a $53.47
FD Mkt. Cap / Gold Eq.: $103.86 $129.13 n/a $25.27
FD Mkt. Cap / Silver Eq.: $1.22 $1.47 n/a $0.25
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.91% 8.46% n/a 0.55%
Measured &
Indicated		 03/23/2019
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.): 150.00M 150.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 375.79M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 113.56M 113.56M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 284.50M
Maximum Profit (Gold): $40,811.19M $57,758.89M n/a $16,947.69M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $40,811.19M $57,758.89M n/a $16,947.69M
Max Profit / Current MCap: 6.798 7.739 n/a 0.940
Max Profit Per Share (Gold): $304.56 $431.04 n/a $126.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $304.56 $431.04 n/a $126.48
Total Free Profit Per Share: $259.76 $375.34 n/a $115.58
FD Mkt. Cap / Gold Eq.: $52.86 $65.73 n/a $12.86
FD Mkt. Cap / Silver Eq.: $0.62 $0.75 n/a $0.13
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.02% 4.31% n/a 0.28%

Reserves &
Resources		 03/23/2019
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.): 200.00M 200.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 501.05M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 134.81M 134.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 337.73M
Maximum Profit (Gold): $48,448.02M $68,567.06M n/a $20,119.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $48,448.02M $68,567.06M n/a $20,119.04M
Max Profit / Current MCap: 8.070 9.187 n/a 1.116
Max Profit Per Share (Gold): $361.55 $511.69 n/a $150.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $361.55 $511.69 n/a $150.14
Total Free Profit Per Share: $316.75 $455.99 n/a $139.24
FD Mkt. Cap / Gold Eq.: $44.53 $55.37 n/a $10.83
FD Mkt. Cap / Silver Eq.: $0.52 $0.63 n/a $0.11
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.39% 3.63% n/a 0.24%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.