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

Polymetal Intl. Plc

www: www.polymetalinternational.com   email: info@polymetalinternational.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:POLY GBX
OTCMKTS:AUCOY USD

Description

Polymetal Intl. Plc are a gold focused major with exploration properties in Russia. They have approximately 41Moz. of gold in the reserves and resources category of which 36Moz. are in the measured and indicated category. They have a market capitalisation of ~$1018.04M which is a fall of roughly 86% over the last seven months. As of 02/20/2022 they have ~$2,200M debt and ~$400M cash. They have 471M shares outstanding and trade on the London 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 02/20/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $7,529.62M $1,018.04M 02/20/2022 $-6,511.59M
Total Assets: $4,000.00M $4,000.00M 02/20/2022 $0.00M
Total Liabilities: $2,500.00M $2,500.00M 02/20/2022 $0.00M
Current Assets: $1,200.00M $1,200.00M 02/20/2022 $0.00M
Current Liabilities: $800.00M $800.00M 02/20/2022 $0.00M
Total Debt: $2,200.00M $2,200.00M 02/20/2022 $0.00M
Cash: $400.00M $400.00M 02/20/2022 $0.00M
Enterprise Value: $9,329.62M $2,818.04M 04/19/2059 $-6,511.59M
Cash Flow: $653.07M $580.72M never $-72.35M
Cash Flow Multiple: 11.53 1.75 never -9.78
Net Debt to
Cash Flow Ratio:		 2.76 3.10 never 0.34
Finance within 1 year: 02/20/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/20/2022 0.00%
Misc 02/20/2022
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 471,000,000 471,000,000 02/20/2022 0
Shares (FD): 473,000,000 473,000,000 02/20/2022 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 02/20/2022 n/a
Production (Gold Eq Oz.): (guess) 
1,700,000		 (guess) 
1,700,000		 02/20/2022 0
Production (Silver Eq Oz.): (guess) 
135,685,582		 (guess) 
144,925,788		 02/20/2022 9,240,206
Initial CapEx (Outstanding): n/a n/a 02/20/2022 n/a
Funding Option: n/a n/a 02/20/2022 n/a
Documentation: none PRODUCER 02/20/2022 n/a
Value Adjustment: 25% 25% never 0%

Resource Data

GOLD 02/20/2022
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 28.00M 28.00M 02/20/2022 0.00M
Measured & Indicated: 36.00M 36.00M 02/20/2022 0.00M
Inferred: 5.00M 5.00M 02/20/2022 0.00M
Reserves & Resources: 41.00M 41.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 25.20M 25.20M 02/20/2022 0.00M
Measured & Indicated: 30.96M 30.96M 02/20/2022 0.00M
Inferred: 2.25M 2.25M 02/20/2022 0.00M
Reserves & Resources: 33.21M 33.21M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,700,000oz.		 (guess) 
1,700,000oz.		 02/20/2022 0oz.
Cash Cost: $850 $850 02/20/2022 $0.00
Extra Operating Cost: $500 $500 02/20/2022 $0.00
Average Grade: 4.00 g/t 4.00 g/t 02/20/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/20/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 38.00M 38.00M 02/20/2022 0.00M
Annual Production: 1,800,000oz. 1,800,000oz. 02/20/2022 0oz.
Cash Cost: $850 $850 02/20/2022 $0
Extra Operating Cost: $450 $450 02/20/2022 $0
SILVER 02/20/2022
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 02/20/2022 0.00M
Measured & Indicated: n/a n/a 02/20/2022 0.00M
Inferred: n/a n/a 02/20/2022 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 02/20/2022 0.00M
Measured & Indicated: n/a n/a 02/20/2022 0.00M
Inferred: n/a n/a 02/20/2022 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 02/20/2022 $0.00
Extra Operating Cost: n/a n/a 02/20/2022 $0.00
Average Grade: n/a n/a 02/20/2022 n/a
Recovery Rate: n/a n/a 02/20/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/20/2022 0.00M
Annual Production: n/a n/a 02/20/2022 n/a
Cash Cost: n/a n/a 02/20/2022 n/a
Extra Operating Cost: n/a n/a 02/20/2022 n/a

Property

Last Analysis Data  (02/20/2022)
Stage Location Name Owned Type Au Ag Cu
Exploration Russia, Russia Albazino 100% (guess) n/a
Exploration Russia, Russia Amursk 100% (guess) n/a
Exploration Russia, Russia Dukat 100% (guess) n/a
Exploration Russia, Russia Kyzyl 100% (guess) n/a
Exploration Russia, Russia Omolon 100% (guess) n/a
Exploration Ru, Russia Varlara 100% (guess) n/a
Exploration Russia, Russia Voro 100% (guess) n/a
Current Data
Stage Location Name Owned Type Au Ag Cu
Exploration Russia, Russia Albazino 100% (guess) n/a
Exploration Russia, Russia Amursk 100% (guess) n/a
Exploration Russia, Russia Dukat 100% (guess) n/a
Exploration Russia, Russia Kyzyl 100% (guess) n/a
Exploration Russia, Russia Omolon 100% (guess) n/a
Exploration Ru, Russia Varlara 100% (guess) n/a
Exploration Russia, Russia Voro 100% (guess) n/a

Profitability (by resource)

Proven &
Probable		 02/20/2022
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.): 28.00M 28.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 152.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 25.20M 25.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 136.97M
Maximum Profit (Gold): $12,101.04M $10,760.40M n/a $-1,340.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $12,101.04M $10,760.40M n/a $-1,340.64M
Max Profit / Current MCap: 1.607 10.570 n/a 8.963
Max Profit Per Share (Gold): $25.58 $22.75 n/a $-2.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $25.58 $22.75 n/a $-2.83
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $298.79 $40.40 n/a $-258.40
FD Mkt. Cap / Silver Eq.: $3.74 $0.47 n/a $-3.27
FD Mkt. Cap / Per Metal
as % Spot Price:		 15.74% 2.20% n/a -13.54%
Measured &
Indicated		 02/20/2022
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.): 36.00M 36.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 195.67M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 30.96M 30.96M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 168.28M
Maximum Profit (Gold): $14,866.99M $13,219.92M n/a $-1,647.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $14,866.99M $13,219.92M n/a $-1,647.07M
Max Profit / Current MCap: 1.974 12.986 n/a 11.011
Max Profit Per Share (Gold): $31.43 $27.95 n/a $-3.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $31.43 $27.95 n/a $-3.48
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $243.20 $32.88 n/a $-210.32
FD Mkt. Cap / Silver Eq.: $3.05 $0.39 n/a $-2.66
FD Mkt. Cap / Per Metal
as % Spot Price:		 12.81% 1.79% n/a -11.02%

Reserves &
Resources		 02/20/2022
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.): 41.00M 41.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 222.85M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 33.21M 33.21M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 180.51M
Maximum Profit (Gold): $15,947.44M $14,180.67M n/a $-1,766.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $15,947.44M $14,180.67M n/a $-1,766.77M
Max Profit / Current MCap: 2.118 13.929 n/a 11.811
Max Profit Per Share (Gold): $33.72 $29.98 n/a $-3.74
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $33.72 $29.98 n/a $-3.74
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $226.73 $30.65 n/a $-196.07
FD Mkt. Cap / Silver Eq.: $2.84 $0.36 n/a $-2.48
FD Mkt. Cap / Per Metal
as % Spot Price:		 11.94% 1.67% n/a -10.27%

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.     ×