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 ~$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.

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

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)

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.