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

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 ~$1094.08M which is a rise of roughly 24% over the last four months. As of 01/13/2025 they have ~$60M debt and ~$44M cash. They have 70M 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
Change
Item Value Value Updated Value
MCap (FD): $881.06M $1,094.08M 01/13/2025 $213.02M
Total Assets: $150.00M $150.00M 01/13/2025 $0.00M
Total Liabilities: $125.00M $125.00M 01/13/2025 $0.00M
Current Assets: $44.00M $44.00M 01/13/2025 $0.00M
Current Liabilities: $60.00M $60.00M 01/13/2025 $0.00M
Total Debt: $60.00M $60.00M 01/13/2025 $0.00M
Cash: $44.00M $44.00M 01/13/2025 $0.00M
Enterprise Value: $897.06M $1,110.08M 03/05/2005 $213.02M
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: 01/13/2025 n/a
Misc 01/13/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 70,266,550 70,266,550 01/13/2025 0
Shares (FD): 73,000,000 73,000,000 01/13/2025 0
Insider Ownership: n/a 45% 01/13/2025 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 01/13/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/13/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/13/2025 0
Initial CapEx (Outstanding): $1,300.00M
147.55% of MCap		 $1,300.00M
118.82% of MCap 		01/13/2025 $0.00M
Funding Option: n/a n/a 01/13/2025 n/a
Documentation: none FS 01/13/2025 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023 0
Cash Flow Multiplier: 5 5 01/13/2025 0.00

Resource Data

GOLD 01/13/2025
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 01/13/2025 0.00M
Measured & Indicated: 5.60M 5.60M 01/13/2025 0.00M
Inferred: 2.00M 2.00M 01/13/2025 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 01/13/2025 0.00M
Measured & Indicated: 4.79M 4.79M 01/13/2025 0.00M
Inferred: 0.88M 0.88M 01/13/2025 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 01/13/2025 $0.00
Extra Operating Cost: n/a n/a 01/13/2025 $0.00
Total: $1,350 $1,350 01/13/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/13/2025 n/a
Open Pit (Avg): n/a 1.60 g/t 01/16/2024 1.60 g/t
Recovery Rate: (CG)  88.00% (CG)  88.00% 01/13/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 6.00M 6.00M 01/13/2025 0.00M
Annual Production: 400,000oz. 400,000oz. 01/13/2025 0oz.
Cash Cost: $700 $700 01/13/2025 $0
Extra Operating Cost: $650 $650 01/13/2025 $0
SILVER 01/13/2025
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 01/13/2025 0.00M
Measured & Indicated: n/a n/a 01/13/2025 0.00M
Inferred: n/a n/a 01/13/2025 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 01/13/2025 0.00M
Measured & Indicated: n/a n/a 01/13/2025 0.00M
Inferred: n/a n/a 01/13/2025 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 01/13/2025 $0.00
Extra Operating Cost: n/a n/a 01/13/2025 $0.00
Total: n/a n/a 01/13/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/13/2025 n/a
Open Pit (Avg): n/a n/a 01/16/2024 n/a
Recovery Rate: n/a n/a 01/13/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/13/2025 0.00M
Annual Production: n/a n/a 01/13/2025 n/a
Cash Cost: n/a n/a 01/13/2025 n/a
Extra Operating Cost: n/a n/a 01/13/2025 n/a

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
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 51.56M
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 45.38M
Maximum Profit (Gold): $5,610.32M $7,949.99M n/a $2,339.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,610.32M $7,949.99M n/a $2,339.67M
Max Profit / Current MCap: 6.368 7.266 n/a 0.899
Max Profit Per Share (Gold): $76.85 $108.90 n/a $32.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $76.85 $108.90 n/a $32.05
Total Free Profit Per Share: $59.42 $88.19 n/a $28.77
FD MCap / Gold Eq.: $208.58 $259.02 n/a $50.43
FD MCap / Silver Eq.: $2.35 $2.60 n/a $0.25
FD MCap / Per Metal
as % Spot Price:		 7.79% 8.01% n/a 0.23%
Measured &
Indicated		 01/13/2025
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 60.16M
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 51.43M
Maximum Profit (Gold): $6,358.36M $9,009.99M n/a $2,651.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,358.36M $9,009.99M n/a $2,651.63M
Max Profit / Current MCap: 7.217 8.235 n/a 1.018
Max Profit Per Share (Gold): $87.10 $123.42 n/a $36.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $87.10 $123.42 n/a $36.32
Total Free Profit Per Share: $69.67 $102.71 n/a $33.04
FD MCap / Gold Eq.: $184.05 $228.54 n/a $44.50
FD MCap / Silver Eq.: $2.07 $2.30 n/a $0.22
FD MCap / Per Metal
as % Spot Price:		 6.87% 7.07% n/a 0.20%

Reserves &
Resources		 01/13/2025
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 81.64M
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 60.88M
Maximum Profit (Gold): $7,527.18M $10,666.24M n/a $3,139.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $7,527.18M $10,666.24M n/a $3,139.06M
Max Profit / Current MCap: 8.543 9.749 n/a 1.206
Max Profit Per Share (Gold): $103.11 $146.11 n/a $43.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $103.11 $146.11 n/a $43.00
Total Free Profit Per Share: $85.68 $125.40 n/a $39.72
FD MCap / Gold Eq.: $155.47 $193.06 n/a $37.59
FD MCap / Silver Eq.: $1.75 $1.94 n/a $0.19
FD MCap / Per Metal
as % Spot Price:		 5.80% 5.97% n/a 0.17%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults