Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Perpetua Resources Corp

www: perpetuaresources.com   email: community@perpetua.us
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:PPTA CAD
NASDAQ:PPTA USD

Description

Perpetua Resources Corp are a gold focused junior, late stage developer with one mine in development in USA. They have approximately 7.6Moz. of gold in the reserves and resources category of which 5.6Moz. are in the measured and indicated category. They have a market capitalisation of ~$3907.68M which is a fall of roughly 5% over the last two months. As of 01/22/2026 they have ~$2,000M debt and ~$44.5M cash. They have 124M shares outstanding and trade on the NASDAQ Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 01/22/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $4,118.93M $3,907.68M 01/22/2026
MCap (OS): $3,897.01M $3,697.14M 01/22/2026
Total Assets: $544.00M $544.00M 01/22/2026
Total Liabilities: $13.00M $13.00M 01/22/2026
Current Assets: $445.00M $445.00M 01/22/2026
Current Liabilities: $60.00M $60.00M 01/22/2026
Total Debt: $2,000.00M $2,000.00M 01/22/2026
Cash: $44.50M $44.50M 01/22/2026
Debt (Net): $1,955.50M $1,955.50M
Enterprise Value: $6,074.43M $5,863.18M
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 01/22/2026
Misc 01/22/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 123,942,030 123,942,030 01/22/2026
Shares (FD): 131,000,000 131,000,000 01/22/2026
Insider Ownership: 45% 45% 03/14/2026
Dividend (Annual): n/a n/a 03/14/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 01/22/2026
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/22/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/22/2026
Development Phase: FS Released FS Released 01/22/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 01/22/2026
Cash Flow Multiple: 15 15 01/22/2026

Resource Data

GOLD 01/22/2026
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 4.80M 4.80M 01/22/2026
Measured & Indicated: 5.60M 5.60M 01/22/2026
Inferred: 2.00M 2.00M 01/22/2026
Reserves & Resources: 7.60M 7.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.22M 4.22M 01/22/2026
Measured & Indicated: 4.79M 4.79M 01/22/2026
Inferred: 0.88M 0.88M 01/22/2026
Reserves & Resources: 5.67M 5.67M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/22/2026
Extra Operating Cost: n/a n/a 01/22/2026
Total: $1,600 $1,600 01/22/2026
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/22/2026
Open Pit (Avg): n/a 1.60 g/t 01/22/2026
Recovery Rate: (CG)  88.00% (CG)  88.00% 03/14/2026
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 01/22/2026
Annual Production: 350,000oz. 350,000oz. 01/22/2026
Cash Cost: $800 $800 01/22/2026
Extra Operating Cost: $800 $800 01/22/2026
SILVER 01/22/2026
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 01/22/2026
Measured & Indicated: n/a n/a 01/22/2026
Inferred: n/a n/a 01/22/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/22/2026
Measured & Indicated: n/a n/a 01/22/2026
Inferred: n/a n/a 01/22/2026
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 01/22/2026
Extra Operating Cost: n/a n/a 01/22/2026
Total: n/a n/a 01/22/2026
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/22/2026
Open Pit (Avg): n/a n/a 01/22/2026
Recovery Rate: n/a n/a 01/22/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/22/2026
Annual Production: n/a n/a 01/22/2026
Cash Cost: n/a n/a 01/22/2026
Extra Operating Cost: n/a n/a 01/22/2026

Property

Last Analysis Data  (01/22/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Stibnite
100 4000.00 50.00 2200.00 show
6.5 million oz resource (1.6 gpt).

3 open pit deposits.

Past producing mine. Historical tailing. Should be easier to permit.

Need permits.

Likely 3 years for permits.

PEA calls for $880 million capex and 350,000 oz of production for 12 years.

Cash costs of only $425 because of offsets in silver and antimony.

All-in costs around $700, but I'm targeting $900.

IRR of 27% after tax at $1400 gold.

NPV of $1.4 billion at $1400 gold.

Size: 10,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Stibnite
100 4000.00 50.00 2200.00 show
6.5 million oz resource (1.6 gpt).

3 open pit deposits.

Past producing mine. Historical tailing. Should be easier to permit.

Need permits.

Likely 3 years for permits.

PEA calls for $880 million capex and 350,000 oz of production for 12 years.

Cash costs of only $425 because of offsets in silver and antimony.

All-in costs around $700, but I'm targeting $900.

IRR of 27% after tax at $1400 gold.

NPV of $1.4 billion at $1400 gold.

Size: 10,000 ha

Profitability (by resource)

Proven &
Probable		 01/22/2026
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.): 4.80M 4.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.22M 4.22M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $13,616.95M $14,440.55M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $13,616.95M $14,440.55M n/a
Max Profit / Current MCap: 3.306 3.695 n/a
Max Profit Per Share (Gold): $103.95 $110.23 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $103.95 $110.23 n/a
Total Free Profit Per Share: $60.49 $69.40 n/a
FD MCap / Gold Eq.: $975.12 $925.11 n/a
FD MCap / Silver Eq.: $18.83 $14.87 n/a
FD MCap / Per Metal
as % Spot Price:		 20.22% 18.43% n/a
EV / Gold Eq.: $1,438.07 $1,388.06 n/a
EV / Silver Eq.: $27.77 $22.31 n/a
EV / Per Metal
as % Spot Price:		 29.81% 27.66% n/a
Measured &
Indicated		 01/22/2026
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.): 5.60M 5.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.79M 4.79M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $15,432.54M $16,365.95M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $15,432.54M $16,365.95M n/a
Max Profit / Current MCap: 3.747 4.188 n/a
Max Profit Per Share (Gold): $117.81 $124.93 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $117.81 $124.93 n/a
Total Free Profit Per Share: $74.35 $84.10 n/a
FD MCap / Gold Eq.: $860.40 $816.28 n/a
FD MCap / Silver Eq.: $16.62 $13.12 n/a
FD MCap / Per Metal
as % Spot Price:		 17.84% 16.26% n/a
EV / Gold Eq.: $1,268.89 $1,224.76 n/a
EV / Silver Eq.: $24.51 $19.68 n/a
EV / Per Metal
as % Spot Price:		 26.31% 24.40% n/a

Reserves &
Resources		 01/22/2026
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.): 7.60M 7.60M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.67M 5.67M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $18,269.41M $19,374.40M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,269.41M $19,374.40M n/a
Max Profit / Current MCap: 4.435 4.958 n/a
Max Profit Per Share (Gold): $139.46 $147.90 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $139.46 $147.90 n/a
Total Free Profit Per Share: $96.00 $107.07 n/a
FD MCap / Gold Eq.: $726.80 $689.53 n/a
FD MCap / Silver Eq.: $14.04 $11.08 n/a
FD MCap / Per Metal
as % Spot Price:		 15.07% 13.74% n/a
EV / Gold Eq.: $1,071.86 $1,034.58 n/a
EV / Silver Eq.: $20.70 $16.63 n/a
EV / Per Metal
as % Spot Price:		 22.22% 20.61% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults