Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 ~£908.36M which is a rise of roughly 8% over the last two months. As of 09/28/2024 they have ~£177M debt and ~£50.64M cash. They have 1,917M shares outstanding and trade on the London Stock Exchange.
Quick Links
Login to access
General Details
Financial
09/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$841.43M
$908.36M
09/28/2024
Total Assets:
$551.45M
$521.60M
09/28/2024
Total Liabilities:
$227.54M
$215.22M
09/28/2024
Current Assets:
$66.92M
$63.30M
09/28/2024
Current Liabilities:
$84.32M
$79.76M
09/28/2024
Total Debt:
$187.39M
$177.24M
09/28/2024
Cash:
$53.54M
$50.64M
09/28/2024
Enterprise Value:
$975.28M
$1,034.96M
10/18/2002
Cash Flow:
$210.67M
$207.50M
never
Cash Flow Multiple:
3.99
4.38
never
Net Debt to Cash Flow Ratio:
0.64
0.61
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) 18,800,647
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:
0.15Producer: Average
0.15Producer: 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%)
$943 (36%)
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
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
09/28/2024 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
$10,186.56M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$10,342.08M
$10,186.56M
n/a
Max Profit / Current MCap:
12.291
11.214
n/a
Max Profit Per Share (Gold):
$5.38
$5.30
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$5.38
$5.30
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$77.91
$84.11
n/a
FD MCap / Silver Eq.:
$0.93
$0.98
n/a
FD MCap / Per Metal as % Spot Price:
2.93%
3.18%
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
$19,014.91M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$19,305.22M
$19,014.91M
n/a
Max Profit / Current MCap:
22.943
20.933
n/a
Max Profit Per Share (Gold):
$10.05
$9.90
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$10.05
$9.90
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$41.74
$45.06
n/a
FD MCap / Silver Eq.:
$0.50
$0.53
n/a
FD MCap / Per Metal as % Spot Price:
1.57%
1.70%
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
$25,381.51M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$25,769.02M
$25,381.51M
n/a
Max Profit / Current MCap:
30.625
27.942
n/a
Max Profit Per Share (Gold):
$13.41
$13.21
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$13.41
$13.21
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$31.27
$33.76
n/a
FD MCap / Silver Eq.:
$0.37
$0.39
n/a
FD MCap / Per Metal as % Spot Price:
1.18%
1.28%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
09/28/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
GBP 1.3385
GBP 1.2660
12/03/2024
Spot Gold:
$2,657.60
$2,643.20
12/03/2024
Spot Silver:
$31.60
$30.93
12/03/2024
Gold:Silver Ratio:
84.10
85.46
12/03/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: