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

Perpetua Resources Corp

www: perpetuaresources.com   email: info@perpetuaresources.com
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 development company 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 ~$208.78M which is a fall of roughly 8% over the last eleven months. As of 01/17/2023 they have ~$60M debt and ~$28M cash. They have 63M 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 01/17/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $227.63M $208.78M 01/17/2023
Total Assets: $150.00M $150.00M 01/17/2023
Total Liabilities: $125.00M $125.00M 01/17/2023
Current Assets: $28.00M $28.00M 01/17/2023
Current Liabilities: $60.00M $60.00M 01/17/2023
Total Debt: $60.00M $60.00M 01/17/2023
Cash: $28.00M $28.00M 01/17/2023
Enterprise Value: $259.63M $240.78M 08/18/1977
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: 01/17/2023
Misc 01/17/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 63,000,000 63,000,000 01/17/2023
Shares (FD): 66,000,000 66,000,000 01/17/2023
Insider Ownership: n/a 45% 11/19/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 01/01/2026 01/17/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/17/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/17/2023
Initial CapEx (Outstanding): $1,300.00M
571.09% of MCap		 $1,300.00M
622.66% of MCap 		01/17/2023
Funding Option: n/a n/a 01/17/2023
Documentation: none FS 11/19/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 4 04/18/2023

Resource Data

GOLD 01/17/2023
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 01/17/2023
Measured & Indicated: 5.60M 5.60M 01/17/2023
Inferred: 2.00M 2.00M 01/17/2023
Reserves & Resources: 7.60M 7.60M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.08M 4.08M 01/17/2023
Measured & Indicated: 4.62M 4.62M 01/17/2023
Inferred: 0.85M 0.85M 01/17/2023
Reserves & Resources: 5.47M 5.47M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/17/2023
Extra Operating Cost: n/a n/a 01/17/2023
Average Grade: 1.60 g/t 1.60 g/t 01/17/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 11/19/2023
F
U
T
U
R
E		 Proven & Probable: 7.00M 7.00M 01/17/2023
Annual Production: 400,000oz. 400,000oz. 01/17/2023
Cash Cost: $600 $800 04/18/2023
Extra Operating Cost: $450 $500 04/18/2023
SILVER 01/17/2023
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 01/17/2023
Measured & Indicated: n/a n/a 01/17/2023
Inferred: n/a n/a 01/17/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/17/2023
Measured & Indicated: n/a n/a 01/17/2023
Inferred: n/a n/a 01/17/2023
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 01/17/2023
Extra Operating Cost: n/a n/a 01/17/2023
Average Grade: n/a n/a 01/17/2023
Recovery Rate: n/a n/a 01/17/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/17/2023
Annual Production: n/a n/a 01/17/2023
Cash Cost: n/a n/a 01/17/2023
Extra Operating Cost: n/a n/a 01/17/2023

Property

Last Analysis Data  (01/17/2023)
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		 01/17/2023
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.: 4.08M 4.08M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,498.19M $2,888.64M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,498.19M $2,888.64M n/a
Max Profit / Current MCap: 15.368 13.836 n/a
Max Profit Per Share (Gold): $53.00 $43.77 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $53.00 $43.77 n/a
Total Free Profit Per Share: $48.38 $39.47 n/a
FD MCap / Gold Eq.: $55.79 $51.17 n/a
FD MCap / Silver Eq.: $0.70 $0.59 n/a
FD MCap / Per Metal
as % Spot Price:		 2.93% 2.55% n/a
Measured &
Indicated		 01/17/2023
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.: 4.62M 4.62M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,964.62M $3,273.79M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,964.62M $3,273.79M n/a
Max Profit / Current MCap: 17.417 15.680 n/a
Max Profit Per Share (Gold): $60.07 $49.60 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $60.07 $49.60 n/a
Total Free Profit Per Share: $55.45 $45.30 n/a
FD MCap / Gold Eq.: $49.23 $45.15 n/a
FD MCap / Silver Eq.: $0.62 $0.52 n/a
FD MCap / Per Metal
as % Spot Price:		 2.58% 2.25% n/a

Reserves &
Resources		 01/17/2023
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.: 5.47M 5.47M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,693.41M $3,875.59M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,693.41M $3,875.59M n/a
Max Profit / Current MCap: 20.618 18.563 n/a
Max Profit Per Share (Gold): $71.11 $58.72 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $71.11 $58.72 n/a
Total Free Profit Per Share: $66.49 $54.42 n/a
FD MCap / Gold Eq.: $41.58 $38.14 n/a
FD MCap / Silver Eq.: $0.52 $0.44 n/a
FD MCap / Per Metal
as % Spot Price:		 2.18% 1.90% 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.     ×