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

Polyus (PJSC)

www: www.polyus.com/en   email: info@polyus.com
Category: Major
Rating & Risk: Login to view
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 ~$13426.1M which is a rise of roughly 49% over the last eight months. As of 04/01/2020 they have ~$5,000M 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 04/01/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $9,029.05M $13,426.10M 04/01/2020 $4,397.05M
Total Assets: $6,400.00M $6,400.00M 04/01/2020 $0.00M
Total Liabilities: $6,800.00M $6,800.00M 04/01/2020 $0.00M
Current Assets: $1,900.00M $1,900.00M 04/01/2020 $0.00M
Current Liabilities: $417.00M $417.00M 04/01/2020 $0.00M
Total Debt: $5,000.00M $5,000.00M 04/01/2020 $0.00M
Cash: $900.00M $900.00M 04/01/2020 $0.00M
Enterprise Value: $13,129.05M $17,526.10M 05/19/2525 $4,397.05M
Cash Flow: $1,555.46M $1,978.03M never $422.58M
Cash Flow Multiple: 5.80 6.79 never 0.98
Net Debt to
Cash Flow Ratio:		 2.64 2.07 never -0.56
Finance within 1 year: 04/01/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/01/2020 0.00%
Misc 04/01/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 134,261,000 134,261,000 04/01/2020 0
Shares (FD): 134,261,000 134,261,000 04/01/2020 0
Insider Ownership: n/a 78% 04/01/2020 78%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 04/01/2020 n/a
Production (Gold Eq Oz.): (guess) 
2,800,000		 (guess) 
2,800,000		 04/01/2020 0
Production (Silver Eq Oz.): (guess) 
321,939,394		 (guess) 
217,601,375		 04/01/2020 -104,338,019
Initial CapEx (Outstanding): n/a n/a 04/01/2020 n/a
Funding Option: n/a n/a 04/01/2020 n/a
Documentation: none PRODUCER 04/01/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/01/2020
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 04/01/2020 0.00M
Measured & Indicated: 150.00M 150.00M 04/01/2020 0.00M
Inferred: 50.00M 50.00M 04/01/2020 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 04/01/2020 0.00M
Measured & Indicated: 113.56M 113.56M 04/01/2020 0.00M
Inferred: 21.25M 21.25M 04/01/2020 0.00M
Reserves & Resources: 134.81M 134.81M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,800,000oz.		 (guess) 
2,800,000oz.		 04/01/2020 0oz.
Cash Cost: $450 $450 04/01/2020 $0.00
Extra Operating Cost: $350 $350 04/01/2020 $0.00
Average Grade: 2.00 g/t 2.00 g/t 04/01/2020 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/01/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 75.00M 75.00M 04/01/2020 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 04/01/2020 0oz.
Cash Cost: $550 $550 04/01/2020 $0
Extra Operating Cost: $400 $400 04/01/2020 $0
SILVER 04/01/2020
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 04/01/2020 0.00M
Measured & Indicated: n/a n/a 04/01/2020 0.00M
Inferred: n/a n/a 04/01/2020 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 04/01/2020 0.00M
Measured & Indicated: n/a n/a 04/01/2020 0.00M
Inferred: n/a n/a 04/01/2020 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 04/01/2020 $0.00
Extra Operating Cost: n/a n/a 04/01/2020 $0.00
Average Grade: n/a n/a 04/01/2020 n/a
Recovery Rate: n/a n/a 04/01/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/01/2020 0.00M
Annual Production: n/a n/a 04/01/2020 n/a
Cash Cost: n/a n/a 04/01/2020 n/a
Extra Operating Cost: n/a n/a 04/01/2020 n/a

Property

Last Analysis Data  (04/01/2020)
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		 04/01/2020
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 -2,533.92M
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 -2,153.83M
Maximum Profit (Gold): $32,109.06M $40,832.23M n/a $8,723.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $32,109.06M $40,832.23M n/a $8,723.18M
Max Profit / Current MCap: 3.556 3.041 n/a -0.515
Max Profit Per Share (Gold): $239.15 $304.13 n/a $64.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $239.15 $304.13 n/a $64.97
Total Free Profit Per Share: $171.90 $204.13 n/a $32.22
FD Mkt. Cap / Gold Eq.: $156.21 $232.29 n/a $76.07
FD Mkt. Cap / Silver Eq.: $1.36 $2.99 n/a $1.63
FD Mkt. Cap / Per Metal
as % Spot Price:		 9.80% 12.84% n/a 3.04%
Measured &
Indicated		 04/01/2020
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 -5,589.54M
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 -4,231.65M
Maximum Profit (Gold): $63,084.85M $80,223.33M n/a $17,138.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $63,084.85M $80,223.33M n/a $17,138.48M
Max Profit / Current MCap: 6.987 5.975 n/a -1.012
Max Profit Per Share (Gold): $469.87 $597.52 n/a $127.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $469.87 $597.52 n/a $127.65
Total Free Profit Per Share: $402.62 $497.52 n/a $94.90
FD Mkt. Cap / Gold Eq.: $79.51 $118.23 n/a $38.72
FD Mkt. Cap / Silver Eq.: $0.69 $1.52 n/a $0.83
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.99% 6.53% n/a 1.55%

Reserves &
Resources		 04/01/2020
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 -7,452.72M
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 -5,023.50M
Maximum Profit (Gold): $74,889.65M $95,235.18M n/a $20,345.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $74,889.65M $95,235.18M n/a $20,345.53M
Max Profit / Current MCap: 8.294 7.093 n/a -1.201
Max Profit Per Share (Gold): $557.79 $709.33 n/a $151.54
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $557.79 $709.33 n/a $151.54
Total Free Profit Per Share: $490.54 $609.33 n/a $118.79
FD Mkt. Cap / Gold Eq.: $66.98 $99.59 n/a $32.62
FD Mkt. Cap / Silver Eq.: $0.58 $1.28 n/a $0.70
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.20% 5.50% n/a 1.30%

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.