Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 using 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 ~$1585.75M which is a rise of roughly 80% over the last six months. As of 06/12/2025 they have ~$2,000M debt and ~$44M cash. They have 106M 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 01/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $881.06M $1,585.75M 06/12/2025
Total Assets: $150.00M $450.00M 06/12/2025
Total Liabilities: $125.00M $2,125.00M 06/12/2025
Current Assets: $44.00M $344.00M 06/12/2025
Current Liabilities: $60.00M $60.00M 01/13/2025
Total Debt: $60.00M $2,000.00M 06/12/2025
Cash: $44.00M $44.00M 01/13/2025
Enterprise Value: $897.06M $3,541.75M 03/26/2082
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: 01/13/2025
Misc 01/13/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 70,266,550 106,000,000 06/12/2025
Shares (FD): 73,000,000 109,000,000 06/12/2025
Insider Ownership: n/a 45% 06/14/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2028 01/13/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/13/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/13/2025
Initial CapEx (Outstanding): $1,300.00M
147.55% of MCap		 $2,200.00M
138.74% of MCap 		06/12/2025
Funding Option: n/a (guess)  Debt Financing 06/12/2025
Documentation: none FS 06/14/2025
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 10 06/12/2025

Resource Data

GOLD 01/13/2025
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 01/13/2025
Measured & Indicated: 5.60M 5.60M 01/13/2025
Inferred: 2.00M 2.00M 01/13/2025
Reserves & Resources: 7.60M 7.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.22M 4.22M 01/13/2025
Measured & Indicated: 4.79M 4.79M 01/13/2025
Inferred: 0.88M 0.88M 01/13/2025
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 01/13/2025
Extra Operating Cost: n/a n/a 01/13/2025
Total: $1,350 $1,400 01/13/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/13/2025
Open Pit (Avg): n/a 1.60 g/t 01/16/2024
Recovery Rate: (CG)  88.00% (CG)  88.00% 06/14/2025
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 01/13/2025
Annual Production: 400,000oz. 350,000oz. 06/12/2025
Cash Cost: $700 $700 01/13/2025
Extra Operating Cost: $650 $700 06/12/2025
SILVER 01/13/2025
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 01/13/2025
Measured & Indicated: n/a n/a 01/13/2025
Inferred: n/a n/a 01/13/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/13/2025
Measured & Indicated: n/a n/a 01/13/2025
Inferred: n/a n/a 01/13/2025
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 01/13/2025
Extra Operating Cost: n/a n/a 01/13/2025
Total: n/a n/a 01/13/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/13/2025
Open Pit (Avg): n/a n/a 01/16/2024
Recovery Rate: n/a n/a 01/13/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/13/2025
Annual Production: n/a n/a 01/13/2025
Cash Cost: n/a n/a 01/13/2025
Extra Operating Cost: n/a n/a 01/13/2025

Property

Last Analysis Data  (01/13/2025)
Stage Name Owned Au Ag Cu Notes
Dev Stibnite 100% 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.
Total Land Package Size (ha): 10,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Stibnite 100% 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.
Total Land Package Size (ha): 10,000  

Profitability (by resource)

Proven &
Probable		 01/13/2025
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): $5,610.32M $8,120.26M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $5,610.32M $8,120.26M n/a
Max Profit / Current MCap: 6.368 5.121 n/a
Max Profit Per Share (Gold): $76.85 $74.50 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $76.85 $74.50 n/a
Total Free Profit Per Share: $59.42 $54.59 n/a
FD MCap / Gold Eq.: $208.58 $375.41 n/a
FD MCap / Silver Eq.: $2.35 $4.18 n/a
FD MCap / Per Metal
as % Spot Price:		 7.79% 11.30% n/a
Measured &
Indicated		 01/13/2025
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): $6,358.36M $9,202.96M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,358.36M $9,202.96M n/a
Max Profit / Current MCap: 7.217 5.804 n/a
Max Profit Per Share (Gold): $87.10 $84.43 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $87.10 $84.43 n/a
Total Free Profit Per Share: $69.67 $64.52 n/a
FD MCap / Gold Eq.: $184.05 $331.25 n/a
FD MCap / Silver Eq.: $2.07 $3.69 n/a
FD MCap / Per Metal
as % Spot Price:		 6.87% 9.97% n/a

Reserves &
Resources		 01/13/2025
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): $7,527.18M $10,894.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $7,527.18M $10,894.68M n/a
Max Profit / Current MCap: 8.543 6.870 n/a
Max Profit Per Share (Gold): $103.11 $99.95 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $103.11 $99.95 n/a
Total Free Profit Per Share: $85.68 $80.04 n/a
FD MCap / Gold Eq.: $155.47 $279.81 n/a
FD MCap / Silver Eq.: $1.75 $3.12 n/a
FD MCap / Per Metal
as % Spot Price:		 5.80% 8.42% n/a

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.     ×