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

Pan African Resources Plc

www: www.panafricanresources.com   email: ecoetzee@paf.co.za
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:PAF GBX

Description

Pan African Resources Plc are a gold focused mid-tier producer with two producing mines in South Africa and one mine in development in South Africa. Currently they produce roughly 190koz. of gold per year. They have approximately 30Moz. of gold in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~£809.12M which is a rise of roughly 100% over the last ten months. As of 05/28/2024 they have ~£94M debt and ~£30.88M cash. They have 2,223M shares outstanding and trade on the London Stock Exchange.

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

General Details

Financial 09/27/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $405.40M $809.12M 09/27/2023 $403.72M
Total Assets: $500.66M $530.13M 09/27/2023 $29.47M
Total Liabilities: $206.58M $218.74M 09/27/2023 $12.16M
Current Assets: $60.76M $64.34M 09/27/2023 $3.58M
Current Liabilities: $76.56M $81.06M 09/27/2023 $4.51M
Total Debt: $149.47M $93.93M 05/28/2024 $-55.54M
Cash: $42.53M $30.88M 05/28/2024 $-11.65M
Enterprise Value: $512.33M $872.17M 08/21/1997 $359.83M
Cash Flow: $52.27M $149.30M never $97.03M
Cash Flow Multiple: 7.76 5.42 never -2.34
Net Debt to
Cash Flow Ratio:		 2.05 0.42 never -1.62
Finance within 1 year: 09/27/2023 n/a
Misc 09/27/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 2,223,000,000 2,223,000,000 09/27/2023 0
Shares (FD): 2,227,000,000 2,227,000,000 09/27/2023 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 3.6% 05/28/2024 3.6%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 09/27/2023 n/a
Production (Gold Eq Oz.): (guess) 
190,000		 (guess) 
190,000		 09/27/2023 0
Production (Silver Eq Oz.): (guess) 
15,827,143		 (guess) 
16,253,209		 09/27/2023 426,066
Initial CapEx (Outstanding): n/a n/a 09/27/2023 n/a
Funding Option: n/a n/a 09/27/2023 n/a
Documentation: none PRODUCER 05/28/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023 0
Cash Flow Multiplier: 6 6 04/21/2023 0.00

Resource Data

GOLD 09/27/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 10.00M 10.00M 09/27/2023 0.00M
Measured & Indicated: 20.00M 20.00M 09/27/2023 0.00M
Inferred: 10.00M 10.00M 09/27/2023 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 9.00M 9.00M 09/27/2023 0.00M
Measured & Indicated: 16.20M 16.20M 09/27/2023 0.00M
Inferred: 4.50M 4.50M 09/27/2023 0.00M
Reserves & Resources: 20.70M 20.70M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
190,000oz.		 (guess) 
190,000oz.		 09/27/2023 0oz.
Cash Cost: $1,100 $1,100 09/27/2023 $0.00
Extra Operating Cost: $500 $500 09/27/2023 $0.00
Total: $1,600 $1,600 09/27/2023 $0.00
Margin (Free Cash Flow): $275 (15%) $786 (33%) $510.70
G
R
A
D
E		 Underground (Avg): 3.50 g/t 6.00 g/t 03/24/2024 2.50 g/t
Open Pit (Avg): n/a 0.50 g/t 03/24/2024 0.50 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/28/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 09/27/2023 0.00M
Annual Production: 220,000oz. 220,000oz. 09/27/2023 0oz.
Cash Cost: $1,200 $1,200 09/27/2023 $0
Extra Operating Cost: $500 $500 09/27/2023 $0
SILVER 09/27/2023
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 09/27/2023 0.00M
Measured & Indicated: n/a n/a 09/27/2023 0.00M
Inferred: n/a n/a 09/27/2023 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 09/27/2023 0.00M
Measured & Indicated: n/a n/a 09/27/2023 0.00M
Inferred: n/a n/a 09/27/2023 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 09/27/2023 $0.00
Extra Operating Cost: n/a n/a 09/27/2023 $0.00
Total: n/a n/a 09/27/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 09/27/2023 n/a
Open Pit (Avg): n/a n/a 09/27/2023 n/a
Recovery Rate: n/a n/a 09/27/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/27/2023 0.00M
Annual Production: n/a n/a 09/27/2023 n/a
Cash Cost: n/a n/a 09/27/2023 n/a
Extra Operating Cost: n/a n/a 09/27/2023 n/a

Property

Last Analysis Data  (09/27/2023)
Stage Name Owned Au Ag Cu Notes
Prod Barberton 100% show
3 million oz deposit.

115,000 oz per year.
Prod Evander 100% show
28 million oz deposit.

100,00 oz per year.
Dev Elikhulu 100% show
Annual Production of 50,000 oz beginning in 2018.
Total Land Package Size (ha): 7,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Barberton 100% show
3 million oz deposit.

115,000 oz per year.
Prod Evander 100% show
28 million oz deposit.

100,00 oz per year.
Dev Elikhulu 100% show
Annual Production of 50,000 oz beginning in 2018.
Total Land Package Size (ha): 7,000  

Profitability (by resource)

Proven &
Probable		 09/27/2023
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 22.42M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.00M 9.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 20.18M
Maximum Profit (Gold): $2,475.90M $7,072.20M n/a $4,596.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,475.90M $7,072.20M n/a $4,596.30M
Max Profit / Current MCap: 6.107 8.741 n/a 2.633
Max Profit Per Share (Gold): $1.11 $3.18 n/a $2.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.11 $3.18 n/a $2.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $45.04 $89.90 n/a $44.86
FD MCap / Silver Eq.: $0.54 $1.05 n/a $0.51
FD MCap / Per Metal
as % Spot Price:		 2.40% 3.77% n/a 1.37%
Measured &
Indicated		 09/27/2023
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.): 20.00M 20.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 44.85M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 16.20M 16.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 36.33M
Maximum Profit (Gold): $4,456.62M $12,729.96M n/a $8,273.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,456.62M $12,729.96M n/a $8,273.34M
Max Profit / Current MCap: 10.993 15.733 n/a 4.740
Max Profit Per Share (Gold): $2.00 $5.72 n/a $3.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.00 $5.72 n/a $3.72
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $25.02 $49.95 n/a $24.92
FD MCap / Silver Eq.: $0.30 $0.58 n/a $0.28
FD MCap / Per Metal
as % Spot Price:		 1.33% 2.09% n/a 0.76%

Reserves &
Resources		 09/27/2023
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.): 30.00M 30.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 67.27M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 20.70M 20.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 46.42M
Maximum Profit (Gold): $5,694.57M $16,266.06M n/a $10,571.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,694.57M $16,266.06M n/a $10,571.49M
Max Profit / Current MCap: 14.047 20.104 n/a 6.057
Max Profit Per Share (Gold): $2.56 $7.30 n/a $4.75
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.56 $7.30 n/a $4.75
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $19.58 $39.09 n/a $19.50
FD MCap / Silver Eq.: $0.24 $0.46 n/a $0.22
FD MCap / Per Metal
as % Spot Price:		 1.04% 1.64% n/a 0.59%

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.     ×