Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 200koz. 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 ~£564.92M which is a rise of roughly 15% over the last eleven months. As of 09/23/2021 they have ~£67M debt and ~£30.23M cash. They have 2,234M shares outstanding and trade on the London Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$491.80M
$564.92M
09/23/2021
$73.12M
Total Assets:
$480.45M
$425.60M
09/23/2021
$-54.85M
Total Liabilities:
$197.91M
$175.32M
09/23/2021
$-22.59M
Current Assets:
$83.26M
$73.75M
09/23/2021
$-9.51M
Current Liabilities:
$105.10M
$93.10M
09/23/2021
$-12.00M
Total Debt:
$75.07M
$66.50M
09/23/2021
$-8.57M
Cash:
$34.12M
$30.23M
09/23/2021
$-3.90M
Enterprise Value:
$532.75M
$601.19M
01/19/1989
$68.44M
Cash Flow:
$55.24M
$68.32M
never
$13.08M
Cash Flow Multiple:
8.90
8.27
never
-0.63
Net Debt to Cash Flow Ratio:
0.74
0.53
never
-0.21
Finance within 1 year:
09/23/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
09/23/2021
0.00%
Misc
09/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
2,234,000,000
2,234,000,000
09/23/2021
0
Shares (FD):
2,238,000,000
2,238,000,000
09/23/2021
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
09/23/2021
n/a
Production (Gold Eq Oz.):
(guess) 200,000
(guess) 200,000
09/23/2021
0
Production (Silver Eq Oz.) :
(guess) 15,473,171
(guess) 17,050,093
09/23/2021
1,576,922
Initial CapEx (Outstanding):
n/a
n/a
09/23/2021
n/a
Funding Option:
n/a
n/a
09/23/2021
n/a
Documentation:
none
PRODUCER
09/23/2021
n/a
Value Adjustment:
-50%
-50%
never
0%
Resource Data
GOLD
09/23/2021 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
09/23/2021
0.00M
Measured & Indicated:
20.00M
20.00M
09/23/2021
0.00M
Inferred:
10.00M
10.00M
09/23/2021
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
09/23/2021
0.00M
Measured & Indicated:
16.20M
16.20M
09/23/2021
0.00M
Inferred:
4.50M
4.50M
09/23/2021
0.00M
Reserves & Resources:
20.70M
20.70M
never
0.00M
C U R R E N T
Annual Production:
(guess) 200,000oz.
(guess) 200,000oz.
09/23/2021
0oz.
Cash Cost:
$950
$950
09/23/2021
$0.00
Extra Operating Cost:
$400
$400
09/23/2021
$0.00
Average Grade:
3.50 g/t
3.50 g/t
09/23/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
09/23/2021
0.00%
F U T U R E
Proven & Probable:
20.00M
20.00M
09/23/2021
0.00M
Annual Production:
250,000oz.
250,000oz.
09/23/2021
0oz.
Cash Cost:
$950
$950
09/23/2021
$0
Extra Operating Cost:
$400
$400
09/23/2021
$0
SILVER
09/23/2021 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
09/23/2021
0.00M
Measured & Indicated:
n/a
n/a
09/23/2021
0.00M
Inferred:
n/a
n/a
09/23/2021
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
09/23/2021
0.00M
Measured & Indicated:
n/a
n/a
09/23/2021
0.00M
Inferred:
n/a
n/a
09/23/2021
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
09/23/2021
$0.00
Extra Operating Cost:
n/a
n/a
09/23/2021
$0.00
Average Grade:
n/a
n/a
09/23/2021
n/a
Recovery Rate:
n/a
n/a
09/23/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
09/23/2021
0.00M
Annual Production:
n/a
n/a
09/23/2021
n/a
Cash Cost:
n/a
n/a
09/23/2021
n/a
Extra Operating Cost:
n/a
n/a
09/23/2021
n/a
Property
Last Analysis Data (09/23/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
South Africa
Barberton
100% (guess)
7,000
Underground
show
3 million oz deposit.
115,000 oz per year.
Production
South Africa
Evander
100% (guess)
n/a
Underground
show
28 million oz deposit.
100,00 oz per year.
Development
South Africa , South Africa
Elikhulu
100% (guess)
n/a
Open Pit
show
Annual Production of 50,000 oz beginning in 2018.
Total Land Package Size (ha):
7,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
South Africa
Barberton
100% (guess)
7,000
Underground
show
3 million oz deposit.
115,000 oz per year.
Production
South Africa
Evander
100% (guess)
n/a
Underground
show
28 million oz deposit.
100,00 oz per year.
Development
South Africa , South Africa
Elikhulu
100% (guess)
n/a
Open Pit
show
Annual Production of 50,000 oz beginning in 2018.
Total Land Package Size (ha):
7,000
Profitability (by resource)
Proven & Probable
09/23/2021 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
78.85M
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
70.96M
Maximum Profit (Gold):
$1,242.99M
$1,537.20M
n/a
$294.21M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,242.99M
$1,537.20M
n/a
$294.21M
Max Profit / Current MCap:
2.527
2.721
n/a
0.194
Max Profit Per Share (Gold):
$0.56
$0.69
n/a
$0.13
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.56
$0.69
n/a
$0.13
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$54.64
$62.77
n/a
$8.12
FD Mkt. Cap / Silver Eq.:
$0.71
$0.74
n/a
$0.03
FD Mkt. Cap / Per Metal as % Spot Price:
3.13%
3.42%
n/a
0.28%
Measured & Indicated
09/23/2021 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
157.69M
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
127.73M
Maximum Profit (Gold):
$2,237.38M
$2,766.96M
n/a
$529.58M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,237.38M
$2,766.96M
n/a
$529.58M
Max Profit / Current MCap:
4.549
4.898
n/a
0.349
Max Profit Per Share (Gold):
$1.00
$1.24
n/a
$0.24
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.00
$1.24
n/a
$0.24
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$30.36
$34.87
n/a
$4.51
FD Mkt. Cap / Silver Eq.:
$0.39
$0.41
n/a
$0.02
FD Mkt. Cap / Per Metal as % Spot Price:
1.74%
1.90%
n/a
0.16%
Reserves & Resources
09/23/2021 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
236.54M
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
163.21M
Maximum Profit (Gold):
$2,858.88M
$3,535.56M
n/a
$676.68M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,858.88M
$3,535.56M
n/a
$676.68M
Max Profit / Current MCap:
5.813
6.259
n/a
0.445
Max Profit Per Share (Gold):
$1.28
$1.58
n/a
$0.30
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.28
$1.58
n/a
$0.30
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$23.76
$27.29
n/a
$3.53
FD Mkt. Cap / Silver Eq.:
$0.31
$0.32
n/a
$0.01
FD Mkt. Cap / Per Metal as % Spot Price:
1.36%
1.48%
n/a
0.12%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/23/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
GBP 1.3649
GBP 1.2091
08/10/2022
Spot Gold:
$1,744.60
$1,838.00
08/10/2022
$93.40
Spot Silver:
$22.55
$21.56
08/10/2022
$-0.99
Gold:Silver Ratio:
77.37
85.25
08/10/2022
7.88
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: