Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:PRU
CAD
ASX:PRU
AUD
OTCMKTS:PMNXF
USD
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 exploration properties. Currently they produce roughly 520koz. of gold per year. They have approximately 11Moz. of gold in the reserves and resources category of which 8Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1684.35M which is a fall of roughly 22% over the last six months. As of 12/03/2022 they have ~C$51M debt and ~C$320.91M cash. They have 1,367M shares outstanding and trade on the Toronto Stock Exchange, the Australian Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$2,162.26M
$1,684.35M
12/03/2022
Total Assets:
$743.93M
$744.58M
12/03/2022
Total Liabilities:
$223.18M
$223.37M
12/03/2022
Current Assets:
$297.57M
$297.83M
12/03/2022
Current Liabilities:
$92.25M
$92.33M
12/03/2022
Total Debt:
$50.59M
$50.63M
12/03/2022
Cash:
$320.64M
$320.91M
12/03/2022
Enterprise Value:
$1,892.21M
$1,414.06M
10/23/2014
Cash Flow:
$323.75M
$362.60M
never
Cash Flow Multiple:
6.68
4.65
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
12/03/2022
Misc
12/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
1,367,000,000
1,367,000,000
12/03/2022
Shares (FD):
1,371,000,000
1,371,000,000
12/03/2022
Insider Ownership:
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
12/03/2022
Production (Gold Eq Oz.):
(guess) 500,000
(guess) 520,000
04/28/2023
Production (Silver Eq Oz.) :
(guess) 38,906,926
(guess) 42,924,799
04/28/2023
Initial CapEx (Outstanding):
n/a
n/a
12/03/2022
Funding Option:
n/a
n/a
12/03/2022
Documentation:
none
PRODUCER
04/28/2023
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
04/24/2023
Cash Flow Multiplier:
5
10
04/14/2023
Resource Data
GOLD
12/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.40M
0.40M
12/03/2022
Measured & Indicated:
8.00M
8.00M
12/03/2022
Inferred:
3.00M
3.00M
12/03/2022
Reserves & Resources:
11.00M
11.00M
never
P L A U S I B L E
Proven & Probable:
0.34M
0.34M
12/03/2022
Measured & Indicated:
5.51M
5.51M
12/03/2022
Inferred:
1.28M
1.28M
12/03/2022
Reserves & Resources:
6.78M
6.78M
never
C U R R E N T
Annual Production:
(guess) 500,000oz.
(guess) 520,000oz.
04/28/2023
Cash Cost:
$750
$850
04/28/2023
Extra Operating Cost:
$400
$400
12/03/2022
Average Grade:
1.50 g/t
1.50 g/t
12/03/2022
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/28/2023
F U T U R E
Proven & Probable:
9.00M
9.00M
12/03/2022
Annual Production:
600,000oz.
600,000oz.
12/03/2022
Cash Cost:
$800
$950
04/28/2023
Extra Operating Cost:
$400
$450
04/14/2023
SILVER
12/03/2022 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
12/03/2022
Measured & Indicated:
n/a
n/a
12/03/2022
Inferred:
n/a
n/a
12/03/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
12/03/2022
Measured & Indicated:
n/a
n/a
12/03/2022
Inferred:
n/a
n/a
12/03/2022
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
12/03/2022
Extra Operating Cost:
n/a
n/a
12/03/2022
Average Grade:
n/a
n/a
12/03/2022
Recovery Rate:
n/a
n/a
12/03/2022
F U T U R E
Proven & Probable:
n/a
n/a
12/03/2022
Annual Production:
n/a
n/a
12/03/2022
Cash Cost:
n/a
n/a
12/03/2022
Extra Operating Cost:
n/a
n/a
12/03/2022
Property
Last Analysis Data (12/03/2022)
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.
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
Cote D'Ivorie , Cote d'Ivoire
Bagoe Project
100% (guess)
25,000
n/a
show
Early exploration.
Exploration
Cote D'Ivorie , Cote d'Ivoire
Liberty Project
100% (guess)
50,000
Open Pit
show
Early exploration.
Production
West Africa , Ghana
Edikan
90%
n/a
n/a
show
Main producing mine. 200,000 oz per year.
Exploration
Ghana
Grumesa
90%
n/a
n/a
n/a
Exploration
East Africa , Sudan
Block 14
70%
n/a
Open Pit
show
250,000 acres.
Block 14 includes Galat Sufar, their first potential mine.
Galat is a 3 million deposit at 1.8 gpt.
Exploration
East Africa , Sudan
Block 67
70%
n/a
Open Pit
n/a
Exploration
East Africa , Sudan
Block 68
100%
n/a
Open Pit
n/a
Total Land Package Size (ha):
163,000
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.
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
Cote D'Ivorie , Cote d'Ivoire
Bagoe Project
100% (guess)
25,000
n/a
show
Early exploration.
Exploration
Cote D'Ivorie , Cote d'Ivoire
Liberty Project
100% (guess)
50,000
Open Pit
show
Early exploration.
Production
West Africa , Ghana
Edikan
90%
n/a
n/a
show
Main producing mine. 200,000 oz per year.
Exploration
Ghana
Grumesa
90%
n/a
n/a
n/a
Exploration
East Africa , Sudan
Block 14
70%
n/a
Open Pit
show
250,000 acres.
Block 14 includes Galat Sufar, their first potential mine.
Galat is a 3 million deposit at 1.8 gpt.
Exploration
East Africa , Sudan
Block 67
70%
n/a
Open Pit
n/a
Exploration
East Africa , Sudan
Block 68
100%
n/a
Open Pit
n/a
Total Land Package Size (ha):
163,000
Profitability (by resource)
Proven & Probable
12/03/2022 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.):
0.40M
0.40M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.34M
0.34M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$220.15M
$237.08M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$220.15M
$237.08M
n/a
Max Profit / Current MCap:
0.102
0.141
n/a
Max Profit Per Share (Gold):
$0.16
$0.17
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.16
$0.17
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$6,359.58
$4,953.96
n/a
FD MCap / Silver Eq.:
$81.73
$60.01
n/a
FD MCap / Per Metal as % Spot Price:
353.80%
254.40%
n/a
Measured & Indicated
12/03/2022 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.):
8.00M
8.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
5.51M
5.51M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$3,566.43M
$3,840.73M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$3,566.43M
$3,840.73M
n/a
Max Profit / Current MCap:
1.649
2.280
n/a
Max Profit Per Share (Gold):
$2.60
$2.80
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.60
$2.80
n/a
Total Free Profit Per Share:
$0.48
$1.15
n/a
FD MCap / Gold Eq.:
$392.57
$305.80
n/a
FD MCap / Silver Eq.:
$5.04
$3.70
n/a
FD MCap / Per Metal as % Spot Price:
21.84%
15.70%
n/a
Reserves & Resources
12/03/2022 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.):
11.00M
11.00M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
6.78M
6.78M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$4,391.99M
$4,729.79M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$4,391.99M
$4,729.79M
n/a
Max Profit / Current MCap:
2.031
2.808
n/a
Max Profit Per Share (Gold):
$3.20
$3.45
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$3.20
$3.45
n/a
Total Free Profit Per Share:
$1.08
$1.80
n/a
FD MCap / Gold Eq.:
$318.78
$248.32
n/a
FD MCap / Silver Eq.:
$4.10
$3.01
n/a
FD MCap / Per Metal as % Spot Price:
17.73%
12.75%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/03/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7439
CAD 0.7446
06/03/2023
Spot Gold:
$1,797.50
$1,947.30
06/03/2023
Spot Silver:
$23.10
$23.59
06/03/2023
Gold:Silver Ratio:
77.81
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: