Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Polymetal Intl. Plc

www: www.polymetalinternational.com   email: info@polymetalinternational.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

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 ~$12.86M which is a fall of roughly 99% over the last sixteen months. As of 02/19/2023 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 02/19/2023
Last
Analysis
Data

Current Data
Item Value Value Updated
MCap (FD): $1,459.57M $12.86M 02/19/2023
Total Assets: $4,000.00M $4,000.00M 02/19/2023
Total Liabilities: $2,500.00M $2,500.00M 02/19/2023
Current Assets: $1,200.00M $1,200.00M 02/19/2023
Current Liabilities: $800.00M $800.00M 02/19/2023
Total Debt: $2,200.00M $2,200.00M 02/19/2023
Cash: $400.00M $400.00M 02/19/2023
Enterprise Value: $3,259.57M $1,812.86M 06/13/2027
Cash Flow: $576.81M $1,395.36M never
Cash Flow Multiple: 2.53 0.01 never
Net Debt to
Cash Flow Ratio:
3.12 1.29 never
Finance within 1 year: 02/19/2023
Misc 02/19/2023
Last
Analysis
Data

Current Data
Item Value Value Updated
Shares Outstanding: 471,000,000 471,000,000 02/19/2023
Shares (FD): 473,000,000 473,000,000 02/19/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 02/19/2023
Production (Gold Eq Oz.): (guess) 
1,700,000
(guess) 
1,700,000
02/19/2023
Production (Silver Eq Oz.): (guess) 
144,492,144
(guess) 
133,379,310
02/19/2023
Initial CapEx (Outstanding): n/a n/a 02/19/2023
Funding Option: n/a n/a 02/19/2023
Documentation: none PRODUCER 11/19/2023
Future MCap Modifier: 0.1
Producer: Weak
0.1
Producer: Weak
04/24/2023
Cash Flow Multiplier: 5 6 04/21/2023

Resource Data

GOLD 02/19/2023
Last Analysis Data

Current Data
Item Value Value Updated
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 28.00M 28.00M 02/19/2023
Measured & Indicated: 36.00M 36.00M 02/19/2023
Inferred: 5.00M 5.00M 02/19/2023
Reserves & Resources: 41.00M 41.00M never
P
L
A
U
S
I
B
L
E
Proven & Probable: 25.20M 25.20M 02/19/2023
Measured & Indicated: 30.96M 30.96M 02/19/2023
Inferred: 2.25M 2.25M 02/19/2023
Reserves & Resources: 33.21M 33.21M never
C
U
R
R
E
N
T
Annual Production: (guess) 
1,700,000oz.
(guess) 
1,700,000oz.
02/19/2023
Cash Cost: $950 $950 02/19/2023
Extra Operating Cost: $550 $550 02/19/2023
Total: $1,500 $1,500 02/19/2023
Margin (Free Cash Flow): $339 (18%) $821 (35%)
G
R
A
D
E
Underground (Avg): 4.00 g/t 4.00 g/t 02/19/2023
Open Pit (Avg): n/a n/a 02/19/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/19/2023
F
U
T
U
R
E
Proven & Probable: 38.00M 38.00M 02/19/2023
Annual Production: 1,800,000oz. 1,800,000oz. 02/19/2023
Cash Cost: $950 $1,100 04/21/2023
Extra Operating Cost: $550 $550 02/19/2023
SILVER 02/19/2023
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 02/19/2023
Measured & Indicated: n/a n/a 02/19/2023
Inferred: n/a n/a 02/19/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 02/19/2023
Measured & Indicated: n/a n/a 02/19/2023
Inferred: n/a n/a 02/19/2023
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 02/19/2023
Extra Operating Cost: n/a n/a 02/19/2023
Total: n/a n/a 02/19/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E
Underground (Avg): n/a n/a 02/19/2023
Open Pit (Avg): n/a n/a 02/19/2023
Recovery Rate: n/a n/a 02/19/2023
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/19/2023
Annual Production: n/a n/a 02/19/2023
Cash Cost: n/a n/a 02/19/2023
Extra Operating Cost: n/a n/a 02/19/2023

Property

Last Analysis Data  (02/19/2023)
Stage Name Owned Au Ag Cu
Exp Albazino 100%
Exp Amursk 100%
Exp Dukat 100%
Exp Kyzyl 100%
Exp Omolon 100%
Exp Varlara 100%
Exp Voro 100%
Current Data
Stage Name Owned Au Ag Cu
Exp Albazino 100%
Exp Amursk 100%
Exp Dukat 100%
Exp Kyzyl 100%
Exp Omolon 100%
Exp Varlara 100%
Exp Voro 100%

Profitability (by resource)

Proven &
Probable
02/19/2023
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.): 28.00M 28.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 25.20M 25.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $8,550.36M $20,684.16M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $8,550.36M $20,684.16M n/a
Max Profit / Current MCap: 5.858 1,607.842 n/a
Max Profit Per Share (Gold): $18.08 $43.73 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $18.08 $43.73 n/a
Total Free Profit Per Share: $0.00 $41.58 n/a
FD MCap / Gold Eq.: $57.92 $0.51 n/a
FD MCap / Silver Eq.: $0.68 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:
3.15% 0.02% n/a
Measured &
Indicated
02/19/2023
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.): 36.00M 36.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 30.96M 30.96M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,504.73M $25,411.97M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,504.73M $25,411.97M n/a
Max Profit / Current MCap: 7.197 1,975.349 n/a
Max Profit Per Share (Gold): $22.21 $53.73 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $22.21 $53.73 n/a
Total Free Profit Per Share: $0.00 $51.58 n/a
FD MCap / Gold Eq.: $47.14 $0.42 n/a
FD MCap / Silver Eq.: $0.55 $0.01 n/a
FD MCap / Per Metal
as % Spot Price:
2.56% 0.02% n/a

Reserves &
Resources
02/19/2023
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.): 41.00M 41.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 33.21M 33.21M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $11,268.15M $27,258.77M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $11,268.15M $27,258.77M n/a
Max Profit / Current MCap: 7.720 2,118.906 n/a
Max Profit Per Share (Gold): $23.82 $57.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $23.82 $57.63 n/a
Total Free Profit Per Share: $0.00 $55.48 n/a
FD MCap / Gold Eq.: $43.95 $0.39 n/a
FD MCap / Silver Eq.: $0.52 $0.00 n/a
FD MCap / Per Metal
as % Spot Price:
2.39% 0.02% n/a

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.     ×