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

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 ~$3867.89M which is a fall of roughly 6% over the last four weeks. 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
Change
Item Value Value Updated Value
MCap (FD): $4,118.93M $3,867.89M 01/22/2026 $-251.04M
MCap (OS): $3,897.01M $3,659.50M 01/22/2026 $-237.51M
Total Assets: $544.00M $544.00M 01/22/2026 $0.00M
Total Liabilities: $13.00M $13.00M 01/22/2026 $0.00M
Current Assets: $445.00M $445.00M 01/22/2026 $0.00M
Current Liabilities: $60.00M $60.00M 01/22/2026 $0.00M
Total Debt: $2,000.00M $2,000.00M 01/22/2026 $0.00M
Cash: $44.50M $44.50M 01/22/2026 $0.00M
Debt (Net): $1,955.50M $1,955.50M $0.00M
Enterprise Value: $6,074.43M $5,823.39M $-251.04M
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: 01/22/2026 n/a
Misc 01/22/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 123,942,030 123,942,030 01/22/2026 0
Shares (FD): 131,000,000 131,000,000 01/22/2026 0
Insider Ownership: 45% 45% 01/22/2026 n/a
Dividend (Annual): n/a n/a 01/22/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2028 01/22/2026 n/a
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 n/a
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 0
Cash Flow Multiple: 15 15 01/22/2026 0.00

Resource Data

GOLD 01/22/2026
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 01/22/2026 0.00M
Measured & Indicated: 5.60M 5.60M 01/22/2026 0.00M
Inferred: 2.00M 2.00M 01/22/2026 0.00M
Reserves & Resources: 7.60M 7.60M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.22M 4.22M 01/22/2026 0.00M
Measured & Indicated: 4.79M 4.79M 01/22/2026 0.00M
Inferred: 0.88M 0.88M 01/22/2026 0.00M
Reserves & Resources: 5.67M 5.67M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/22/2026 $0.00
Extra Operating Cost: n/a n/a 01/22/2026 $0.00
Total: $1,600 $1,600 01/22/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/22/2026 n/a
Open Pit (Avg): n/a 1.60 g/t 01/22/2026 n/a
Recovery Rate: (CG)  88.00% (CG)  88.00% 01/22/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 01/22/2026 0.00M
Annual Production: 350,000oz. 350,000oz. 01/22/2026 0oz.
Cash Cost: $800 $800 01/22/2026 $0
Extra Operating Cost: $800 $800 01/22/2026 $0
SILVER 01/22/2026
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 01/22/2026 0.00M
Measured & Indicated: n/a n/a 01/22/2026 0.00M
Inferred: n/a n/a 01/22/2026 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 01/22/2026 0.00M
Measured & Indicated: n/a n/a 01/22/2026 0.00M
Inferred: n/a n/a 01/22/2026 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 01/22/2026 $0.00
Extra Operating Cost: n/a n/a 01/22/2026 $0.00
Total: n/a n/a 01/22/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/22/2026 n/a
Open Pit (Avg): n/a n/a 01/22/2026 n/a
Recovery Rate: n/a n/a 01/22/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/22/2026 0.00M
Annual Production: n/a n/a 01/22/2026 n/a
Cash Cost: n/a n/a 01/22/2026 n/a
Extra Operating Cost: n/a n/a 01/22/2026 n/a

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
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 58.30M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.22M 4.22M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 51.30M
Maximum Profit (Gold): $13,616.95M $14,375.54M n/a $758.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,616.95M $14,375.54M n/a $758.59M
Max Profit / Current MCap: 3.306 3.717 n/a 0.411
Max Profit Per Share (Gold): $103.95 $109.74 n/a $5.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $103.95 $109.74 n/a $5.79
Total Free Profit Per Share: $60.49 $69.29 n/a $8.80
FD MCap / Gold Eq.: $975.12 $915.69 n/a $-59.43
FD MCap / Silver Eq.: $18.83 $14.32 n/a $-4.51
FD MCap / Per Metal
as % Spot Price:		 20.22% 18.30% n/a -1.91%
EV / Gold Eq.: $1,438.07 $1,378.64 n/a $-59.43
EV / Silver Eq.: $27.77 $21.57 n/a $-6.21
EV / Per Metal
as % Spot Price:		 29.81% 27.55% n/a -2.26%
Measured &
Indicated		 01/22/2026
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 68.01M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.79M 4.79M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 58.14M
Maximum Profit (Gold): $15,432.54M $16,292.28M n/a $859.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $15,432.54M $16,292.28M n/a $859.73M
Max Profit / Current MCap: 3.747 4.212 n/a 0.465
Max Profit Per Share (Gold): $117.81 $124.37 n/a $6.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $117.81 $124.37 n/a $6.56
Total Free Profit Per Share: $74.35 $83.92 n/a $9.57
FD MCap / Gold Eq.: $860.40 $807.97 n/a $-52.44
FD MCap / Silver Eq.: $16.62 $12.64 n/a $-3.98
FD MCap / Per Metal
as % Spot Price:		 17.84% 16.15% n/a -1.69%
EV / Gold Eq.: $1,268.89 $1,216.45 n/a $-52.44
EV / Silver Eq.: $24.51 $19.03 n/a $-5.48
EV / Per Metal
as % Spot Price:		 26.31% 24.31% n/a -1.99%

Reserves &
Resources		 01/22/2026
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 92.30M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.67M 5.67M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 68.83M
Maximum Profit (Gold): $18,269.41M $19,287.18M n/a $1,017.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $18,269.41M $19,287.18M n/a $1,017.77M
Max Profit / Current MCap: 4.435 4.986 n/a 0.551
Max Profit Per Share (Gold): $139.46 $147.23 n/a $7.77
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $139.46 $147.23 n/a $7.77
Total Free Profit Per Share: $96.00 $106.78 n/a $10.78
FD MCap / Gold Eq.: $726.80 $682.50 n/a $-44.30
FD MCap / Silver Eq.: $14.04 $10.68 n/a $-3.36
FD MCap / Per Metal
as % Spot Price:		 15.07% 13.64% n/a -1.43%
EV / Gold Eq.: $1,071.86 $1,027.56 n/a $-44.30
EV / Silver Eq.: $20.70 $16.07 n/a $-4.63
EV / Per Metal
as % Spot Price:		 22.22% 20.54% n/a -1.68%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults