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: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Chart Not
Available

Symbol Data

Symbol Currency
TSE:PRU CAD
ASX:PRU AUD
OTCMKTS:PMNXF USD

Description

Perseus Mining Ltd are a gold focused emerging major 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 475koz. of gold per year. They have approximately 12Moz. of gold in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~C$3422.07M which is a rise of roughly 43% over the last seven months. As of 12/01/2024 they have no debt and ~C$748.15M cash. They have 1,372M 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 12/01/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $2,390.12M $3,422.07M 04/29/2025
Total Assets: $1,713.93M $1,767.28M 12/01/2024
Total Liabilities: $1,499.69M $1,546.37M 12/01/2024
Current Assets: $692.00M $745.94M 01/28/2025
Current Liabilities: $122.83M $126.66M 12/01/2024
Total Debt: $0.00M $0.00M 12/01/2024
Cash: $570.60M $748.15M 04/29/2025
Enterprise Value: $1,819.52M $2,673.92M 09/24/2054
Cash Flow: $538.00M $779.48M never
Cash Flow Multiple: 4.44 4.39 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/01/2024
Misc 12/01/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,376,151,886 1,372,184,529 04/29/2025
Shares (FD): 1,383,000,000 1,379,000,000 04/29/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 1.8% 06/11/2025
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 12/01/2024
Production (Gold Eq Oz.): (guess) 
500,000		 (guess) 
475,000		 06/11/2025
Production (Silver Eq Oz.): (guess) 
43,592,297		 (guess) 
44,250,817		 06/11/2025
Initial CapEx (Outstanding): n/a n/a 12/01/2024
Funding Option: n/a n/a 12/01/2024
Documentation: none PRODUCER 06/11/2025
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 12/04/2023
Cash Flow Multiplier: 12 15 06/11/2025

Resource Data

GOLD 12/01/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 12/01/2024
Measured & Indicated: 10.00M 10.00M 12/01/2024
Inferred: 2.00M 2.00M 12/01/2024
Reserves & Resources: 12.00M 12.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.25M 4.25M 12/01/2024
Measured & Indicated: 7.65M 7.65M 12/01/2024
Inferred: 0.85M 0.85M 12/01/2024
Reserves & Resources: 8.50M 8.50M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
500,000oz.		 (guess) 
475,000oz.		 06/11/2025
Cash Cost: $1,000 $1,100 04/29/2025
Extra Operating Cost: $550 $650 04/29/2025
Total: $1,550 $1,750 04/29/2025
Margin (Free Cash Flow): $1,076 (41%) $1,641 (48%)
G
R
A
D
E		 Underground (Avg): 2.00 g/t 2.00 g/t 12/01/2024
Open Pit (Avg): n/a 1.40 g/t 03/24/2024
Recovery Rate: (CG)  85.00% (CG)  85.00% 06/11/2025
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 12/01/2024
Annual Production: 700,000oz. 600,000oz. 06/11/2025
Cash Cost: $1,050 $1,250 06/11/2025
Extra Operating Cost: $550 $650 04/29/2025
SILVER 12/01/2024
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 12/01/2024
Measured & Indicated: n/a n/a 12/01/2024
Inferred: n/a n/a 12/01/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/01/2024
Measured & Indicated: n/a n/a 12/01/2024
Inferred: n/a n/a 12/01/2024
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 12/01/2024
Extra Operating Cost: n/a n/a 12/01/2024
Total: n/a n/a 12/01/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/01/2024
Open Pit (Avg): n/a n/a 12/05/2023
Recovery Rate: n/a n/a 12/01/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/01/2024
Annual Production: n/a n/a 12/01/2024
Cash Cost: n/a n/a 12/01/2024
Extra Operating Cost: n/a n/a 12/01/2024

Property

Last Analysis Data  (12/01/2024)
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 67 70% n/a
Exp Block 68 100% n/a
Exp Meyas 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 Nyanzaga 80% show
3 million oz high-grade open pit.

DFS released in 2022.
Construction planned for 2024.
Production 2025.

Tanzania Govt 20% ownership free carried.
Total Land Package Size (ha): 165,300  
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 67 70% n/a
Exp Block 68 100% n/a
Exp Meyas 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 Nyanzaga 80% show
3 million oz high-grade open pit.

DFS released in 2022.
Construction planned for 2024.
Production 2025.

Tanzania Govt 20% ownership free carried.
Total Land Package Size (ha): 165,300  

Profitability (by resource)

Proven &
Probable		 12/01/2024
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.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.25M 4.25M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $4,573.00M $6,974.29M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,573.00M $6,974.29M n/a
Max Profit / Current MCap: 1.913 2.038 n/a
Max Profit Per Share (Gold): $3.31 $5.06 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.31 $5.06 n/a
Total Free Profit Per Share: $0.89 $1.69 n/a
FD MCap / Gold Eq.: $562.38 $805.19 n/a
FD MCap / Silver Eq.: $6.45 $8.64 n/a
FD MCap / Per Metal
as % Spot Price:		 21.42% 23.74% n/a
Measured &
Indicated		 12/01/2024
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.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.65M 7.65M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $8,231.40M $12,553.73M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $8,231.40M $12,553.73M n/a
Max Profit / Current MCap: 3.444 3.668 n/a
Max Profit Per Share (Gold): $5.95 $9.10 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.95 $9.10 n/a
Total Free Profit Per Share: $3.53 $5.73 n/a
FD MCap / Gold Eq.: $312.43 $447.33 n/a
FD MCap / Silver Eq.: $3.58 $4.80 n/a
FD MCap / Per Metal
as % Spot Price:		 11.90% 13.19% n/a

Reserves &
Resources		 12/01/2024
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.50M 8.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $9,146.00M $13,948.59M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $9,146.00M $13,948.59M n/a
Max Profit / Current MCap: 3.827 4.076 n/a
Max Profit Per Share (Gold): $6.61 $10.12 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.61 $10.12 n/a
Total Free Profit Per Share: $4.19 $6.75 n/a
FD MCap / Gold Eq.: $281.19 $402.60 n/a
FD MCap / Silver Eq.: $3.23 $4.32 n/a
FD MCap / Per Metal
as % Spot Price:		 10.71% 11.87% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults