Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~$12754.8M which is a rise of roughly 41% over the last eleven 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.
Quick Links
Login to access
General Details
Financial
04/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$9,029.05M
$12,754.80M
04/01/2020
$3,725.74M
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
$16,854.80M
02/09/2504
$3,725.74M
Cash Flow:
$1,555.46M
$1,763.61M
never
$208.15M
Cash Flow Multiple:
5.80
7.23
never
1.43
Net Debt to Cash Flow Ratio:
2.64
2.32
never
-0.31
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) 188,941,644
04/01/2020
-132,997,750
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
-3,229.95M
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
-2,745.45M
Maximum Profit (Gold):
$32,109.06M
$36,405.91M
n/a
$4,296.85M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$32,109.06M
$36,405.91M
n/a
$4,296.85M
Max Profit / Current MCap:
3.556
2.854
n/a
-0.702
Max Profit Per Share (Gold):
$239.15
$271.16
n/a
$32.00
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$239.15
$271.16
n/a
$32.00
Total Free Profit Per Share:
$171.90
$176.16
n/a
$4.25
FD Mkt. Cap / Gold Eq.:
$156.21
$220.67
n/a
$64.46
FD Mkt. Cap / Silver Eq.:
$1.36
$3.27
n/a
$1.91
FD Mkt. Cap / Per Metal as % Spot Price:
9.80%
12.98%
n/a
3.18%
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
-7,124.88M
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
-5,394.01M
Maximum Profit (Gold):
$63,084.85M
$71,526.90M
n/a
$8,442.05M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$63,084.85M
$71,526.90M
n/a
$8,442.05M
Max Profit / Current MCap:
6.987
5.608
n/a
-1.379
Max Profit Per Share (Gold):
$469.87
$532.75
n/a
$62.88
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$469.87
$532.75
n/a
$62.88
Total Free Profit Per Share:
$402.62
$437.75
n/a
$35.13
FD Mkt. Cap / Gold Eq.:
$79.51
$112.32
n/a
$32.81
FD Mkt. Cap / Silver Eq.:
$0.69
$1.66
n/a
$0.97
FD Mkt. Cap / Per Metal as % Spot Price:
4.99%
6.61%
n/a
1.62%
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
-9,499.84M
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
-6,403.37M
Maximum Profit (Gold):
$74,889.65M
$84,911.43M
n/a
$10,021.78M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$74,889.65M
$84,911.43M
n/a
$10,021.78M
Max Profit / Current MCap:
8.294
6.657
n/a
-1.637
Max Profit Per Share (Gold):
$557.79
$632.44
n/a
$74.64
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$557.79
$632.44
n/a
$74.64
Total Free Profit Per Share:
$490.54
$537.44
n/a
$46.89
FD Mkt. Cap / Gold Eq.:
$66.98
$94.61
n/a
$27.64
FD Mkt. Cap / Silver Eq.:
$0.58
$1.40
n/a
$0.82
FD Mkt. Cap / Per Metal as % Spot Price:
4.20%
5.57%
n/a
1.36%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/01/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Spot Gold:
$1,593.60
$1,699.80
03/06/2021
$106.20
Spot Silver:
$13.86
$25.19
03/06/2021
$11.33
Gold:Silver Ratio:
114.98
67.48
03/06/2021
-47.50
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: