Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Perseus Mining Ltd

www: www.perseusmining.com   email: info@perseusmining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:PMNXF USD
TSE:PRU CAD

Description

Perseus Mining Ltd are a gold focused mid-tier producer with three producing mines in Cote d'Ivoire and Ghana, two mines in development in Cote d'Ivoire and one exploration property. Currently they produce roughly 250koz. of gold per year. They have approximately 9Moz. of gold in the reserves and resources category of which 7.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$569.49M which is a rise of roughly 72% over the last nine months. As of 02/02/2019 they have ~C$48M debt and ~C$64.21M cash. They have 1,037M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 02/02/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $332.06M $569.49M 02/02/2019 $237.43M
Total Assets: $686.43M $680.59M 02/02/2019 $-5.84M
Total Liabilities: $152.37M $151.07M 02/02/2019 $-1.30M
Current Assets: $89.90M $89.13M 02/02/2019 $-0.76M
Current Liabilities: $73.14M $72.52M 02/02/2019 $-0.62M
Total Debt: $48.00M $47.59M 02/02/2019 $-0.41M
Cash: $64.76M $64.21M 02/02/2019 $-0.55M
Enterprise Value: $315.30M $552.87M 07/09/1987 $237.57M
Cash Flow: $20.49M $50.77M never $30.28M
Cash Flow Multiple: 16.20 11.22 never -4.99
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 02/02/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/02/2019 0.00%
Misc 02/02/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,037,000,000 1,037,000,000 02/02/2019 0
Shares (FD): 1,178,000,000 1,178,000,000 02/02/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/02/2019 n/a
Production (Gold Eq Oz.): (guess) 
250,000
(guess) 
250,000
02/02/2019 0
Production (Silver Eq Oz.): (guess) 
20,748,267
(guess) 
21,483,564
02/02/2019 735,297
Initial CapEx (Outstanding): n/a n/a 02/02/2019 n/a
Funding Option: n/a n/a 02/02/2019 n/a
Documentation: none PRODUCER 02/02/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/02/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 4.00M 4.00M 02/02/2019 0.00M
Measured & Indicated: 7.50M 7.50M 02/02/2019 0.00M
Inferred: 1.50M 1.50M 02/02/2019 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 3.40M 3.40M 02/02/2019 0.00M
Measured & Indicated: 5.78M 5.78M 02/02/2019 0.00M
Inferred: 0.64M 0.64M 02/02/2019 0.00M
Reserves & Resources: 6.42M 6.42M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
250,000oz.
(guess) 
250,000oz.
02/02/2019 0oz.
Cash Cost: $850 $850 02/02/2019 $0.00
Extra Operating Cost: $350 $350 02/02/2019 $0.00
Average Grade: 1.50 g/t 1.50 g/t 02/02/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/02/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 7.50M 7.50M 02/02/2019 0.00M
Annual Production: 400,000oz. 400,000oz. 02/02/2019 0oz.
Cash Cost: $850 $850 02/02/2019 $0
Extra Operating Cost: $350 $350 02/02/2019 $0
SILVER 02/02/2019
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 02/02/2019 0.00M
Measured & Indicated: n/a n/a 02/02/2019 0.00M
Inferred: n/a n/a 02/02/2019 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 02/02/2019 0.00M
Measured & Indicated: n/a n/a 02/02/2019 0.00M
Inferred: n/a n/a 02/02/2019 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 02/02/2019 $0.00
Extra Operating Cost: n/a n/a 02/02/2019 $0.00
Average Grade: n/a n/a 02/02/2019 n/a
Recovery Rate: n/a n/a 02/02/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/02/2019 0.00M
Annual Production: n/a n/a 02/02/2019 n/a
Cash Cost: n/a n/a 02/02/2019 n/a
Extra Operating Cost: n/a n/a 02/02/2019 n/a

Property

Last Analysis Data  (02/02/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Yamoussoukro, Cote D'ivoire, Cote d'Ivoire Angovia 90% n/a n/a n/a
Production West Africa, Cote d'Ivoire Sissinggue 100% (guess) n/a Open Pit show
800,000 oz open pit.

Producing.
Production West Africa, Ghana Edikan 90% n/a n/a show
Main producing mine. 200,000 oz per year.
Development Cote D'ivoire, Cote d'Ivoire Tengrela 80% 88,000 n/a show
Large exploration property.
Development West Africa, Cote d'Ivoire Yaoure 100% n/a Open Pit show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exploration Ghana Grumesa 90% n/a n/a n/a
Total Land Package Size (ha): 88,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Yamoussoukro, Cote D'ivoire, Cote d'Ivoire Angovia 90% n/a n/a n/a
Production West Africa, Cote d'Ivoire Sissinggue 100% (guess) n/a Open Pit show
800,000 oz open pit.

Producing.
Production West Africa, Ghana Edikan 90% n/a n/a show
Main producing mine. 200,000 oz per year.
Development Cote D'ivoire, Cote d'Ivoire Tengrela 80% 88,000 n/a show
Large exploration property.
Development West Africa, Cote d'Ivoire Yaoure 100% n/a Open Pit show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exploration Ghana Grumesa 90% n/a n/a n/a
Total Land Package Size (ha): 88,000  

Profitability (by resource)

Proven &
Probable
02/02/2019
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 11.76M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.40M 3.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 10.00M
Maximum Profit (Gold): $278.70M $690.44M n/a $411.74M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $278.70M $690.44M n/a $411.74M
Max Profit / Current MCap: 0.839 1.212 n/a 0.373
Max Profit Per Share (Gold): $0.24 $0.59 n/a $0.35
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.24 $0.59 n/a $0.35
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $97.66 $167.50 n/a $69.83
FD Mkt. Cap / Silver Eq.: $1.18 $1.95 n/a $0.77
FD Mkt. Cap / Per Metal
as % Spot Price:
7.42% 11.24% n/a 3.83%
Measured &
Indicated
02/02/2019
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.): 7.50M 7.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 22.06M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.78M 5.78M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.00M
Maximum Profit (Gold): $473.79M $1,173.74M n/a $699.96M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $473.79M $1,173.74M n/a $699.96M
Max Profit / Current MCap: 1.427 2.061 n/a 0.634
Max Profit Per Share (Gold): $0.40 $1.00 n/a $0.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.40 $1.00 n/a $0.59
Total Free Profit Per Share: $0.03 $0.36 n/a $0.32
FD Mkt. Cap / Gold Eq.: $57.45 $98.53 n/a $41.08
FD Mkt. Cap / Silver Eq.: $0.69 $1.15 n/a $0.45
FD Mkt. Cap / Per Metal
as % Spot Price:
4.36% 6.61% n/a 2.25%

Reserves &
Resources
02/02/2019
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 26.47M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.42M 6.42M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 18.88M
Maximum Profit (Gold): $526.04M $1,303.20M n/a $777.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $526.04M $1,303.20M n/a $777.16M
Max Profit / Current MCap: 1.584 2.288 n/a 0.704
Max Profit Per Share (Gold): $0.45 $1.11 n/a $0.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.45 $1.11 n/a $0.66
Total Free Profit Per Share: $0.08 $0.47 n/a $0.39
FD Mkt. Cap / Gold Eq.: $51.74 $88.74 n/a $37.00
FD Mkt. Cap / Silver Eq.: $0.62 $1.03 n/a $0.41
FD Mkt. Cap / Per Metal
as % Spot Price:
3.93% 5.96% n/a 2.03%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.