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
Calculated using the site's default values.  Re-calculate using:

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 220koz. of gold per year. They have approximately 40Moz. of gold in the reserves and resources category of which 25Moz. are in the measured and indicated category. They have a market capitalisation of ~£1114.51M which is a rise of roughly 32% over the last seven months. As of 09/28/2024 they have ~£186M debt and ~£53.17M cash. They have 1,917M 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 09/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $841.43M $1,114.51M 09/28/2024
Total Assets: $551.45M $547.61M 09/28/2024
Total Liabilities: $227.54M $225.96M 09/28/2024
Current Assets: $66.92M $66.46M 09/28/2024
Current Liabilities: $84.32M $83.74M 09/28/2024
Total Debt: $187.39M $186.08M 09/28/2024
Cash: $53.54M $53.17M 09/28/2024
Enterprise Value: $975.28M $1,247.43M 07/12/2009
Cash Flow: $210.67M $337.06M never
Cash Flow Multiple: 3.99 3.31 never
Net Debt to
Cash Flow Ratio:		 0.64 0.39 never
Finance within 1 year: 09/28/2024
Misc 09/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,916,504,000 1,916,504,000 09/28/2024
Shares (FD): 1,921,000,000 1,921,000,000 09/28/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 3.6% 09/28/2024
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 09/28/2024
Production (Gold Eq Oz.): (guess) 
220,000		 (guess) 
220,000		 09/28/2024
Production (Silver Eq Oz.): (guess) 
18,502,278		 (guess) 
21,905,792		 09/28/2024
Initial CapEx (Outstanding): n/a n/a 09/28/2024
Funding Option: n/a n/a 09/28/2024
Documentation: none PRODUCER 09/28/2024
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 09/28/2024
Cash Flow Multiplier: 8 8 09/28/2024

Resource Data

GOLD 09/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 12.00M 12.00M 09/28/2024
Measured & Indicated: 25.00M 25.00M 09/28/2024
Inferred: 15.00M 15.00M 09/28/2024
Reserves & Resources: 40.00M 40.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 10.80M 10.80M 09/28/2024
Measured & Indicated: 20.16M 20.16M 09/28/2024
Inferred: 6.75M 6.75M 09/28/2024
Reserves & Resources: 26.91M 26.91M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
220,000oz.		 (guess) 
220,000oz.		 09/28/2024
Cash Cost: $1,200 $1,200 09/28/2024
Extra Operating Cost: $500 $500 09/28/2024
Total: $1,700 $1,700 09/28/2024
Margin (Free Cash Flow): $958 (36%) $1,532 (47%)
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 09/28/2024
Open Pit (Avg): n/a 0.50 g/t 03/24/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/28/2024
F
U
T
U
R
E		 Proven & Probable: 20.00M 20.00M 09/28/2024
Annual Production: 250,000oz. 250,000oz. 09/28/2024
Cash Cost: $1,200 $1,200 09/28/2024
Extra Operating Cost: $550 $550 09/28/2024
SILVER 09/28/2024
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 09/28/2024
Measured & Indicated: n/a n/a 09/28/2024
Inferred: n/a n/a 09/28/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/28/2024
Measured & Indicated: n/a n/a 09/28/2024
Inferred: n/a n/a 09/28/2024
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 09/28/2024
Extra Operating Cost: n/a n/a 09/28/2024
Total: n/a n/a 09/28/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/28/2024
Open Pit (Avg): n/a n/a 09/27/2023
Recovery Rate: n/a n/a 09/28/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/28/2024
Annual Production: n/a n/a 09/28/2024
Cash Cost: n/a n/a 09/28/2024
Extra Operating Cost: n/a n/a 09/28/2024

Property

Last Analysis Data  (09/28/2024)
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		 09/28/2024
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.80M 10.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $10,342.08M $16,546.68M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $10,342.08M $16,546.68M n/a
Max Profit / Current MCap: 12.291 14.847 n/a
Max Profit Per Share (Gold): $5.38 $8.61 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.38 $8.61 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $77.91 $103.20 n/a
FD MCap / Silver Eq.: $0.93 $1.04 n/a
FD MCap / Per Metal
as % Spot Price:		 2.93% 3.19% n/a
Measured &
Indicated		 09/28/2024
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.): 25.00M 25.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 20.16M 20.16M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $19,305.22M $30,887.14M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $19,305.22M $30,887.14M n/a
Max Profit / Current MCap: 22.943 27.714 n/a
Max Profit Per Share (Gold): $10.05 $16.08 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $10.05 $16.08 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $41.74 $55.28 n/a
FD MCap / Silver Eq.: $0.50 $0.56 n/a
FD MCap / Per Metal
as % Spot Price:		 1.57% 1.71% n/a

Reserves &
Resources		 09/28/2024
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.): 40.00M 40.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 26.91M 26.91M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $25,769.02M $41,228.81M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $25,769.02M $41,228.81M n/a
Max Profit / Current MCap: 30.625 36.993 n/a
Max Profit Per Share (Gold): $13.41 $21.46 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $13.41 $21.46 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $31.27 $41.42 n/a
FD MCap / Silver Eq.: $0.37 $0.42 n/a
FD MCap / Per Metal
as % Spot Price:		 1.18% 1.28% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults