Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
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 ~$692.93M which is a rise of roughly 216% over the last nine months. As of 01/16/2024 they have ~$60M debt and ~$28M cash. They have 63M shares outstanding and trade on the NASDAQ Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/16/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$218.95M
$692.93M
01/16/2024
$473.98M
Total Assets:
$150.00M
$150.00M
01/16/2024
$0.00M
Total Liabilities:
$125.00M
$125.00M
01/16/2024
$0.00M
Current Assets:
$28.00M
$28.00M
01/16/2024
$0.00M
Current Liabilities:
$60.00M
$60.00M
01/16/2024
$0.00M
Total Debt:
$60.00M
$60.00M
01/16/2024
$0.00M
Cash:
$28.00M
$28.00M
01/16/2024
$0.00M
Enterprise Value:
$250.95M
$724.93M
12/21/1992
$473.98M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
01/16/2024
n/a
Misc
01/16/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
63,267,783
63,267,783
01/16/2024
0
Shares (FD):
66,450,000
66,450,000
01/16/2024
0
Insider Ownership:
n/a
45%
05/31/2024
45%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2028
01/16/2024
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
01/16/2024
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
01/16/2024
0
Initial CapEx (Outstanding):
$1,300.00M593.74% of MCap
$1,300.00M187.61% of MCap
01/16/2024
$0.00M
Funding Option:
n/a
n/a
01/16/2024
n/a
Documentation:
none
FS
05/31/2024
n/a
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
0
Cash Flow Multiplier:
3
3
01/16/2024
0.00
Resource Data
GOLD
01/16/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
4.80M
4.80M
01/16/2024
0.00M
Measured & Indicated:
5.60M
5.60M
01/16/2024
0.00M
Inferred:
2.00M
2.00M
01/16/2024
0.00M
Reserves & Resources:
7.60M
7.60M
never
0.00M
P L A U S I B L E
Proven & Probable:
4.08M
4.08M
01/16/2024
0.00M
Measured & Indicated:
4.62M
4.62M
01/16/2024
0.00M
Inferred:
0.85M
0.85M
01/16/2024
0.00M
Reserves & Resources:
5.47M
5.47M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
01/16/2024
$0.00
Extra Operating Cost:
n/a
n/a
01/16/2024
$0.00
Total:
$1,300
$1,300
01/16/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
1.60 g/t
n/a
01/16/2024
n/a
Open Pit (Avg):
n/a
1.60 g/t
01/16/2024
1.60 g/t
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/31/2024
0.00%
F U T U R E
Proven & Probable:
7.00M
7.00M
01/16/2024
0.00M
Annual Production:
400,000oz.
400,000oz.
01/16/2024
0oz.
Cash Cost:
$800
$800
01/16/2024
$0
Extra Operating Cost:
$500
$500
01/16/2024
$0
SILVER
01/16/2024 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
01/16/2024
0.00M
Measured & Indicated:
n/a
n/a
01/16/2024
0.00M
Inferred:
n/a
n/a
01/16/2024
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
01/16/2024
0.00M
Measured & Indicated:
n/a
n/a
01/16/2024
0.00M
Inferred:
n/a
n/a
01/16/2024
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
01/16/2024
$0.00
Extra Operating Cost:
n/a
n/a
01/16/2024
$0.00
Total:
n/a
n/a
01/16/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
01/16/2024
n/a
Open Pit (Avg):
n/a
n/a
01/16/2024
n/a
Recovery Rate:
n/a
n/a
01/16/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/16/2024
0.00M
Annual Production:
n/a
n/a
01/16/2024
n/a
Cash Cost:
n/a
n/a
01/16/2024
n/a
Extra Operating Cost:
n/a
n/a
01/16/2024
n/a
Property
Last Analysis Data (01/16/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Idaho , USA
Stibnite
100%
10,000
Open Pit
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Idaho , USA
Stibnite
100%
10,000
Open Pit
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
01/16/2024 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.):
4.80M
4.80M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-42.40M
P L A U S I B L E
Gold Eq. Oz.:
4.08M
4.08M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-36.04M
Maximum Profit (Gold):
$3,052.66M
$5,846.23M
n/a
$2,793.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,052.66M
$5,846.23M
n/a
$2,793.58M
Max Profit / Current MCap:
13.942
8.437
n/a
-5.505
Max Profit Per Share (Gold):
$45.94
$87.98
n/a
$42.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$45.94
$87.98
n/a
$42.04
Total Free Profit Per Share:
$41.52
$73.56
n/a
$32.04
FD MCap / Gold Eq.:
$53.66
$169.84
n/a
$116.17
FD MCap / Silver Eq.:
$0.60
$2.12
n/a
$1.52
FD MCap / Per Metal as % Spot Price:
2.62%
6.21%
n/a
3.59%
Measured & Indicated
01/16/2024 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.):
5.60M
5.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-49.46M
P L A U S I B L E
Gold Eq. Oz.:
4.62M
4.62M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-40.84M
Maximum Profit (Gold):
$3,459.68M
$6,625.73M
n/a
$3,166.05M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,459.68M
$6,625.73M
n/a
$3,166.05M
Max Profit / Current MCap:
15.801
9.562
n/a
-6.239
Max Profit Per Share (Gold):
$52.06
$99.71
n/a
$47.65
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$52.06
$99.71
n/a
$47.65
Total Free Profit Per Share:
$47.64
$85.29
n/a
$37.65
FD MCap / Gold Eq.:
$47.35
$149.86
n/a
$102.50
FD MCap / Silver Eq.:
$0.53
$1.87
n/a
$1.34
FD MCap / Per Metal as % Spot Price:
2.31%
5.48%
n/a
3.17%
Reserves & Resources
01/16/2024 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.):
7.60M
7.60M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-67.13M
P L A U S I B L E
Gold Eq. Oz.:
5.47M
5.47M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-48.35M
Maximum Profit (Gold):
$4,095.65M
$7,843.69M
n/a
$3,748.05M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,095.65M
$7,843.69M
n/a
$3,748.05M
Max Profit / Current MCap:
18.706
11.320
n/a
-7.386
Max Profit Per Share (Gold):
$61.64
$118.04
n/a
$56.40
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$61.64
$118.04
n/a
$56.40
Total Free Profit Per Share:
$57.22
$103.62
n/a
$46.40
FD MCap / Gold Eq.:
$40.00
$126.59
n/a
$86.59
FD MCap / Silver Eq.:
$0.45
$1.58
n/a
$1.13
FD MCap / Per Metal as % Spot Price:
1.95%
4.63%
n/a
2.68%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/16/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
10/22/2024
Spot Gold:
$2,048.20
$2,732.90
10/22/2024
$684.70
Spot Silver:
$23.05
$34.15
10/22/2024
$11.10
Gold:Silver Ratio:
88.86
80.03
10/22/2024
-8.83
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: