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
ASX:PRU AUD

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 three exploration properties. Currently they produce roughly 250koz. of gold per year. They have approximately 7.3Moz. of gold in the reserves and resources category of which 5.3Moz. are in the measured and indicated category. They have a market capitalisation of ~C$1134.11M which is a rise of roughly 4% over the last one months. As of 12/03/2020 they have ~C$150M debt and ~C$171.58M cash. They have 1,225M 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 12/03/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,089.11M $1,134.11M 12/03/2020 $45.00M
Total Assets: $752.02M $762.66M 12/03/2020 $10.64M
Total Liabilities: $143.57M $145.61M 12/03/2020 $2.03M
Current Assets: $207.99M $210.93M 12/03/2020 $2.94M
Current Liabilities: $65.97M $66.90M 12/03/2020 $0.93M
Total Debt: $147.45M $149.54M 12/03/2020 $2.09M
Cash: $169.18M $171.58M 12/03/2020 $2.39M
Enterprise Value: $1,067.38M $1,112.07M 03/28/2005 $44.69M
Cash Flow: $111.86M $109.94M never $-1.93M
Cash Flow Multiple: 9.74 10.32 never 0.58
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 12/03/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/03/2020 0.00%
Misc 12/03/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,225,000,000 1,225,000,000 12/03/2020 0
Shares (FD): 1,253,000,000 1,253,000,000 12/03/2020 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 12/03/2020 n/a
Production (Gold Eq Oz.): (guess) 
250,000
(guess) 
250,000
12/03/2020 0
Production (Silver Eq Oz.): (guess) 
19,158,333
(guess) 
18,466,667
12/03/2020 -691,667
Initial CapEx (Outstanding): n/a n/a 12/03/2020 n/a
Funding Option: n/a n/a 12/03/2020 n/a
Documentation: none PRODUCER 12/14/2020 n/a
Value Adjustment: 50% 50% never 0%

Resource Data

GOLD 12/03/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.50M 3.50M 12/03/2020 0.00M
Measured & Indicated: 5.30M 5.30M 12/03/2020 0.00M
Inferred: 2.00M 2.00M 12/03/2020 0.00M
Reserves & Resources: 7.30M 7.30M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.98M 2.98M 12/03/2020 0.00M
Measured & Indicated: 4.20M 4.20M 12/03/2020 0.00M
Inferred: 0.85M 0.85M 12/03/2020 0.00M
Reserves & Resources: 5.05M 5.05M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
250,000oz.
(guess) 
250,000oz.
12/03/2020 0oz.
Cash Cost: $800 $800 12/03/2020 $0.00
Extra Operating Cost: $400 $400 12/03/2020 $0.00
Average Grade: 1.50 g/t 1.50 g/t 12/03/2020 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/14/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 12/03/2020 0.00M
Annual Production: 450,000oz. 450,000oz. 12/03/2020 0oz.
Cash Cost: $800 $800 12/03/2020 $0
Extra Operating Cost: $400 $400 12/03/2020 $0
SILVER 12/03/2020
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 12/03/2020 0.00M
Measured & Indicated: n/a n/a 12/03/2020 0.00M
Inferred: n/a n/a 12/03/2020 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 12/03/2020 0.00M
Measured & Indicated: n/a n/a 12/03/2020 0.00M
Inferred: n/a n/a 12/03/2020 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 12/03/2020 $0.00
Extra Operating Cost: n/a n/a 12/03/2020 $0.00
Average Grade: n/a n/a 12/03/2020 n/a
Recovery Rate: n/a n/a 12/03/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/03/2020 0.00M
Annual Production: n/a n/a 12/03/2020 n/a
Cash Cost: n/a n/a 12/03/2020 n/a
Extra Operating Cost: n/a n/a 12/03/2020 n/a

Property

Last Analysis Data  (12/03/2020)
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
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
Total Land Package Size (ha): 163,000  

Profitability (by resource)

Proven &
Probable
12/03/2020
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.): 3.50M 3.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -9.68M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.98M 2.98M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -8.23M
Maximum Profit (Gold): $1,996.70M $1,962.34M n/a $-34.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,996.70M $1,962.34M n/a $-34.36M
Max Profit / Current MCap: 1.833 1.730 n/a -0.103
Max Profit Per Share (Gold): $1.59 $1.57 n/a $-0.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.59 $1.57 n/a $-0.03
Total Free Profit Per Share: $0.47 $0.42 n/a $-0.06
FD Mkt. Cap / Gold Eq.: $366.09 $381.21 n/a $15.12
FD Mkt. Cap / Silver Eq.: $4.78 $5.16 n/a $0.38
FD Mkt. Cap / Per Metal
as % Spot Price:
19.90% 20.85% n/a 0.95%
Measured &
Indicated
12/03/2020
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.): 5.30M 5.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -14.66M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.20M 4.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -11.62M
Maximum Profit (Gold): $2,818.20M $2,769.70M n/a $-48.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,818.20M $2,769.70M n/a $-48.50M
Max Profit / Current MCap: 2.588 2.442 n/a -0.145
Max Profit Per Share (Gold): $2.25 $2.21 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.25 $2.21 n/a $-0.04
Total Free Profit Per Share: $1.13 $1.06 n/a $-0.07
FD Mkt. Cap / Gold Eq.: $259.37 $270.09 n/a $10.72
FD Mkt. Cap / Silver Eq.: $3.38 $3.66 n/a $0.27
FD Mkt. Cap / Per Metal
as % Spot Price:
14.10% 14.77% n/a 0.67%

Reserves &
Resources
12/03/2020
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.): 7.30M 7.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -20.20M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.05M 5.05M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -13.97M
Maximum Profit (Gold): $3,388.69M $3,330.37M n/a $-58.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,388.69M $3,330.37M n/a $-58.32M
Max Profit / Current MCap: 3.111 2.937 n/a -0.175
Max Profit Per Share (Gold): $2.70 $2.66 n/a $-0.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.70 $2.66 n/a $-0.05
Total Free Profit Per Share: $1.58 $1.51 n/a $-0.08
FD Mkt. Cap / Gold Eq.: $215.71 $224.62 n/a $8.91
FD Mkt. Cap / Silver Eq.: $2.81 $3.04 n/a $0.23
FD Mkt. Cap / Per Metal
as % Spot Price:
11.73% 12.29% n/a 0.56%

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.     ×