Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

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
Calculated using the site's default values.  Re-calculate using:

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.

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

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: 0.2
Producer: Growth Potential
 0.2
Producer: 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 Name Owned Au Ag Cu Notes
Prod Angovia 90% n/a
Prod Sissinggue 100% show
800,000 oz open pit.

Producing.
Dev Tengrela 80% show
Large exploration property.
Dev Yaoure 100% show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exp Bagoe Project 100% show
Early exploration.
Exp Liberty Project 100% show
Early exploration.
Prod Edikan 90% show
Main producing mine. 200,000 oz per year.
Exp Grumesa 90% n/a
Exp Block 14 70% show
250,000 acres.

Block 14 includes Galat Sufar, their first potential mine.

Galat is a 3 million deposit at 1.8 gpt.
Exp Block 67 70% n/a
Exp Block 68 100% n/a
Total Land Package Size (ha): 163,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Angovia 90% n/a
Prod Sissinggue 100% show
800,000 oz open pit.

Producing.
Dev Tengrela 80% show
Large exploration property.
Dev Yaoure 100% show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exp Bagoe Project 100% show
Early exploration.
Exp Liberty Project 100% show
Early exploration.
Prod Edikan 90% show
Main producing mine. 200,000 oz per year.
Exp Grumesa 90% n/a
Exp Block 14 70% show
250,000 acres.

Block 14 includes Galat Sufar, their first potential mine.

Galat is a 3 million deposit at 1.8 gpt.
Exp Block 67 70% n/a
Exp Block 68 100% 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)

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.     ×