Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Perseus Mining Ltd

www: www.perseusmining.com   email: info@perseusmining.com
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Chart Not
Available

Symbol Data

Symbol Currency
TSE:PRU CAD
ASX:PRU AUD
OTCMKTS:PMNXF USD

Description

Perseus Mining Ltd are a gold focused emerging major with three producing mines in Cote d'Ivoire and Ghana, two mines in development in Cote d'Ivoire and exploration properties. Currently they produce roughly 500koz. of gold per year. They have approximately 12Moz. of gold in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~C$4302.79M which is a rise of roughly 80% over the last eleven months. As of 12/01/2024 they have no debt and ~C$809.26M cash. They have 1,372M shares outstanding and trade on the Toronto Stock Exchange, the Australian Stock Exchange and the over-the-counter markets.

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

General Details

Financial 12/01/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $2,390.12M $4,302.79M 04/29/2025
MCap (OS): $2,378.28M $4,281.53M 04/29/2025
Total Assets: $1,713.93M $1,709.71M 12/01/2024
Total Liabilities: $1,499.69M $1,496.00M 12/01/2024
Current Assets: $692.00M $721.64M 01/28/2025
Current Liabilities: $122.83M $122.53M 12/01/2024
Total Debt: $0.00M $0.00M 12/01/2024
Cash: $570.60M $809.26M 08/28/2025
Debt (Net): $-570.60M $-809.26M
Enterprise Value: $1,819.52M $3,493.53M 09/14/2080
Cash Flow: $538.00M $1,043.64M never
Cash Flow Multiple: 4.44 4.12 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/01/2024
Misc 12/01/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,376,151,886 1,372,184,529 04/29/2025
Shares (FD): 1,383,000,000 1,379,000,000 04/29/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 1.55% 09/01/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 12/01/2024
Production (Gold Eq Oz.): (guess) 
500,000		 (guess) 
500,000		 08/28/2025
Production (Silver Eq Oz.): (guess) 
43,592,297		 (guess) 
41,690,506		 08/28/2025
Development Phase: none Producer (Multiple Mines) 08/28/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 12/04/2023
Cash Flow Multiple: 12 15 06/11/2025

Resource Data

GOLD 12/01/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 12/01/2024
Measured & Indicated: 10.00M 10.00M 12/01/2024
Inferred: 2.00M 2.00M 12/01/2024
Reserves & Resources: 12.00M 12.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.25M 4.25M 12/01/2024
Measured & Indicated: 7.65M 7.65M 12/01/2024
Inferred: 0.85M 0.85M 12/01/2024
Reserves & Resources: 8.50M 8.50M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
500,000oz.		 (guess) 
500,000oz.		 08/28/2025
Cash Cost: $1,000 $1,200 08/28/2025
Extra Operating Cost: $550 $700 08/28/2025
Total: $1,550 $1,900 08/28/2025
Margin (Free Cash Flow): $1,076 (41%) $2,087 (52%)
MCap / Production (AuEq): $4,780.23 $8,605.59
EV / Production (AuEq): $3,639.04 $6,987.06
G
R
A
D
E		 Underground (Avg): 2.00 g/t 2.00 g/t 12/01/2024
Open Pit (Avg): n/a 1.40 g/t 03/24/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/28/2025
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 12/01/2024
Annual Production: 700,000oz. 600,000oz. 06/11/2025
Cash Cost: $1,050 $1,400 07/21/2025
Extra Operating Cost: $550 $700 07/21/2025
SILVER 12/01/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/01/2024
Measured & Indicated: n/a n/a 12/01/2024
Inferred: n/a n/a 12/01/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/01/2024
Measured & Indicated: n/a n/a 12/01/2024
Inferred: n/a n/a 12/01/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/01/2024
Extra Operating Cost: n/a n/a 12/01/2024
Total: n/a n/a 12/01/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $54.83 $103.21
EV / Production (AgEq): $41.74 $83.80
G
R
A
D
E		 Underground (Avg): n/a n/a 12/01/2024
Open Pit (Avg): n/a n/a 12/05/2023
Recovery Rate: n/a n/a 12/01/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/01/2024
Annual Production: n/a n/a 12/01/2024
Cash Cost: n/a n/a 12/01/2024
Extra Operating Cost: n/a n/a 12/01/2024

Property

Last Analysis Data  (12/01/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Angovia
90 n/a
Prod Sissinggue
100 show
800,000 oz open pit.

Producing.
Dev Tengrela
80 show
Large exploration property.

Size: 88,000 ha
Dev Yaoure
100 show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exp Bagoe Project
100 show
Early exploration.

Size: 25,000 ha
Exp Liberty Project
100 show
Early exploration.

Size: 50,000 ha
Prod Edikan
90 show
Main producing mine. 200,000 oz per year.
Exp Grumesa
90 n/a
Exp Block 67
70 n/a
Exp Block 68
100 n/a
Exp Meyas
70 show
250,000 acres.

Block 14 includes Galat Sufar, their first potential mine.

Galat is a 3 million deposit at 1.8 gpt.
Exp Nyanzaga
80 show
3 million oz high-grade open pit.

DFS released in 2022.
Construction planned for 2024.
Production 2025.

Tanzania Govt 20% ownership free carried.

Size: 2,300 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Angovia
90 n/a
Prod Sissinggue
100 show
800,000 oz open pit.

Producing.
Dev Tengrela
80 show
Large exploration property.

Size: 88,000 ha
Dev Yaoure
100 show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exp Bagoe Project
100 show
Early exploration.

Size: 25,000 ha
Exp Liberty Project
100 show
Early exploration.

Size: 50,000 ha
Prod Edikan
90 show
Main producing mine. 200,000 oz per year.
Exp Grumesa
90 n/a
Exp Block 67
70 n/a
Exp Block 68
100 n/a
Exp Meyas
70 show
250,000 acres.

Block 14 includes Galat Sufar, their first potential mine.

Galat is a 3 million deposit at 1.8 gpt.
Exp Nyanzaga
80 show
3 million oz high-grade open pit.

DFS released in 2022.
Construction planned for 2024.
Production 2025.

Tanzania Govt 20% ownership free carried.

Size: 2,300 ha

Profitability (by resource)

Proven &
Probable		 12/01/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.25M 4.25M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,573.00M $8,870.94M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,573.00M $8,870.94M n/a
Max Profit / Current MCap: 1.913 2.062 n/a
Max Profit Per Share (Gold): $3.31 $6.43 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.31 $6.43 n/a
Total Free Profit Per Share: $0.89 $2.05 n/a
FD MCap / Gold Eq.: $562.38 $1,012.42 n/a
FD MCap / Silver Eq.: $6.45 $12.14 n/a
FD MCap / Per Metal
as % Spot Price:		 21.42% 25.39% n/a
EV / Gold Eq.: $428.12 $822.01 n/a
EV / Silver Eq.: $4.91 $9.86 n/a
EV / Per Metal
as % Spot Price:		 16.30% 20.62% n/a
Measured &
Indicated		 12/01/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.65M 7.65M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $8,231.40M $15,967.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $8,231.40M $15,967.69M n/a
Max Profit / Current MCap: 3.444 3.711 n/a
Max Profit Per Share (Gold): $5.95 $11.58 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.95 $11.58 n/a
Total Free Profit Per Share: $3.53 $7.20 n/a
FD MCap / Gold Eq.: $312.43 $562.46 n/a
FD MCap / Silver Eq.: $3.58 $6.75 n/a
FD MCap / Per Metal
as % Spot Price:		 11.90% 14.11% n/a
EV / Gold Eq.: $237.85 $456.67 n/a
EV / Silver Eq.: $2.73 $5.48 n/a
EV / Per Metal
as % Spot Price:		 9.06% 11.45% n/a

Reserves &
Resources		 12/01/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.50M 8.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $9,146.00M $17,741.88M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $9,146.00M $17,741.88M n/a
Max Profit / Current MCap: 3.827 4.123 n/a
Max Profit Per Share (Gold): $6.61 $12.87 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.61 $12.87 n/a
Total Free Profit Per Share: $4.19 $8.49 n/a
FD MCap / Gold Eq.: $281.19 $506.21 n/a
FD MCap / Silver Eq.: $3.23 $6.07 n/a
FD MCap / Per Metal
as % Spot Price:		 10.71% 12.70% n/a
EV / Gold Eq.: $214.06 $411.00 n/a
EV / Silver Eq.: $2.46 $4.93 n/a
EV / Per Metal
as % Spot Price:		 8.15% 10.31% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults