Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~$6743.76M which is a rise of roughly 43% over the last ten months. As of 02/11/2019 they have ~$1,500M debt and ~$46M cash. They have 430M shares outstanding and trade on the London Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
02/11/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$4,721.79M
$6,743.76M
02/11/2019
$2,021.97M
Total Assets:
$4,000.00M
$4,000.00M
02/11/2019
$0.00M
Total Liabilities:
$2,000.00M
$2,000.00M
02/11/2019
$0.00M
Current Assets:
$1,000.00M
$1,000.00M
02/11/2019
$0.00M
Current Liabilities:
$275.00M
$275.00M
02/11/2019
$0.00M
Total Debt:
$1,500.00M
$1,500.00M
02/11/2019
$0.00M
Cash:
$46.00M
$46.00M
02/11/2019
$0.00M
Enterprise Value:
$6,175.79M
$8,197.76M
10/11/2229
$2,021.97M
Cash Flow:
$270.69M
$447.93M
never
$177.24M
Cash Flow Multiple:
17.44
15.06
never
-2.39
Net Debt to Cash Flow Ratio:
5.37
3.25
never
-2.13
Finance within 1 year:
02/11/2019
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
02/11/2019
0.00%
Misc
02/11/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
430,000,000
430,000,000
02/11/2019
0
Shares (FD):
432,000,000
432,000,000
02/11/2019
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
02/11/2019
n/a
Production (Gold Eq Oz.):
(guess) 1,500,000
(guess) 1,500,000
02/11/2019
0
Production (Silver Eq Oz.) :
(guess) 124,949,045
(guess) 130,211,640
02/11/2019
5,262,596
Initial CapEx (Outstanding):
n/a
n/a
02/11/2019
n/a
Funding Option:
n/a
n/a
02/11/2019
n/a
Documentation:
none
PRODUCER
02/11/2019
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
02/11/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
22.00M
22.00M
02/11/2019
0.00M
Measured & Indicated:
36.00M
36.00M
02/11/2019
0.00M
Inferred:
5.00M
5.00M
02/11/2019
0.00M
Reserves & Resources:
41.00M
41.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
19.80M
19.80M
02/11/2019
0.00M
Measured & Indicated:
29.88M
29.88M
02/11/2019
0.00M
Inferred:
2.25M
2.25M
02/11/2019
0.00M
Reserves & Resources:
32.13M
32.13M
never
0.00M
C U R R E N T
Annual Production:
(guess) 1,500,000oz.
(guess) 1,500,000oz.
02/11/2019
0oz.
Cash Cost:
$650
$650
02/11/2019
$0.00
Extra Operating Cost:
$400
$400
02/11/2019
$0.00
Average Grade:
4.00 g/t
4.00 g/t
02/11/2019
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
02/11/2019
0.00%
F U T U R E
Proven & Probable:
38.00M
38.00M
02/11/2019
0.00M
Annual Production:
1,800,000oz.
1,800,000oz.
02/11/2019
0oz.
Cash Cost:
$750
$750
02/11/2019
$0
Extra Operating Cost:
$400
$400
02/11/2019
$0
SILVER
02/11/2019 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
02/11/2019
0.00M
Measured & Indicated:
n/a
n/a
02/11/2019
0.00M
Inferred:
n/a
n/a
02/11/2019
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
02/11/2019
0.00M
Measured & Indicated:
n/a
n/a
02/11/2019
0.00M
Inferred:
n/a
n/a
02/11/2019
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
02/11/2019
$0.00
Extra Operating Cost:
n/a
n/a
02/11/2019
$0.00
Average Grade:
n/a
n/a
02/11/2019
n/a
Recovery Rate:
n/a
n/a
02/11/2019
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/11/2019
0.00M
Annual Production:
n/a
n/a
02/11/2019
n/a
Cash Cost:
n/a
n/a
02/11/2019
n/a
Extra Operating Cost:
n/a
n/a
02/11/2019
n/a
Property
Last Analysis Data (02/11/2019)
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
02/11/2019 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.):
22.00M
22.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
77.18M
P L A U S I B L E
Gold Eq. Oz.:
19.80M
19.80M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
69.47M
Maximum Profit (Gold):
$3,573.11M
$5,912.68M
n/a
$2,339.57M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,573.11M
$5,912.68M
n/a
$2,339.57M
Max Profit / Current MCap:
0.757
0.877
n/a
0.120
Max Profit Per Share (Gold):
$8.27
$13.69
n/a
$5.42
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$8.27
$13.69
n/a
$5.42
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$238.47
$340.59
n/a
$102.12
FD Mkt. Cap / Silver Eq.:
$2.86
$3.92
n/a
$1.06
FD Mkt. Cap / Per Metal as % Spot Price:
18.23%
23.07%
n/a
4.83%
Measured & Indicated
02/11/2019 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
126.30M
P L A U S I B L E
Gold Eq. Oz.:
29.88M
29.88M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
104.83M
Maximum Profit (Gold):
$5,392.14M
$8,922.77M
n/a
$3,530.62M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,392.14M
$8,922.77M
n/a
$3,530.62M
Max Profit / Current MCap:
1.142
1.323
n/a
0.181
Max Profit Per Share (Gold):
$12.48
$20.65
n/a
$8.17
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$12.48
$20.65
n/a
$8.17
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$158.03
$225.69
n/a
$67.67
FD Mkt. Cap / Silver Eq.:
$1.90
$2.60
n/a
$0.70
FD Mkt. Cap / Per Metal as % Spot Price:
12.08%
15.28%
n/a
3.20%
Reserves & Resources
02/11/2019 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
143.84M
P L A U S I B L E
Gold Eq. Oz.:
32.13M
32.13M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
112.72M
Maximum Profit (Gold):
$5,798.18M
$9,594.66M
n/a
$3,796.48M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,798.18M
$9,594.66M
n/a
$3,796.48M
Max Profit / Current MCap:
1.228
1.423
n/a
0.195
Max Profit Per Share (Gold):
$13.42
$22.21
n/a
$8.79
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$13.42
$22.21
n/a
$8.79
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$146.96
$209.89
n/a
$62.93
FD Mkt. Cap / Silver Eq.:
$1.76
$2.42
n/a
$0.65
FD Mkt. Cap / Per Metal as % Spot Price:
11.24%
14.21%
n/a
2.98%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/11/2019 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
12/16/2019
Spot Gold:
$1,307.80
$1,476.60
12/16/2019
$168.80
Spot Silver:
$15.70
$17.01
12/16/2019
$1.31
Gold:Silver Ratio:
83.30
86.81
12/16/2019
3.51
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: