Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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 ~£487.16M which is a fall of roughly 22% over the last ten months. As of 09/25/2020 they have ~£110M debt and ~£34.35M cash. They have 2,234M 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 09/25/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $622.48M $487.16M 09/25/2020 $-135.32M
Total Assets: $625.18M $673.29M 09/25/2020 $48.11M
Total Liabilities: $318.97M $343.52M 09/25/2020 $24.55M
Current Assets: $47.21M $50.84M 09/25/2020 $3.63M
Current Liabilities: $102.07M $109.92M 09/25/2020 $7.86M
Total Debt: $102.07M $109.92M 09/25/2020 $7.86M
Cash: $31.90M $34.35M 09/25/2020 $2.45M
Enterprise Value: $692.65M $562.73M 10/31/1987 $-129.92M
Cash Flow: $87.97M $80.03M never $-7.94M
Cash Flow Multiple: 7.08 6.09 never -0.99
Net Debt to
Cash Flow Ratio:
0.80 0.94 never 0.15
Finance within 1 year: 09/25/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/25/2020 0.00%
Misc 09/25/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 2,234,000,000 2,234,000,000 09/25/2020 0
Shares (FD): 2,238,000,000 2,238,000,000 09/25/2020 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 09/25/2020 n/a
Production (Gold Eq Oz.): (guess) 
190,000
(guess) 
190,000
09/25/2020 0
Production (Silver Eq Oz.): (guess) 
15,450,677
(guess) 
13,584,246
09/25/2020 -1,866,431
Initial CapEx (Outstanding): n/a n/a 09/25/2020 n/a
Funding Option: n/a n/a 09/25/2020 n/a
Documentation: none PRODUCER 09/25/2020 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 09/25/2020
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 09/25/2020 0.00M
Measured & Indicated: 20.00M 20.00M 09/25/2020 0.00M
Inferred: 10.00M 10.00M 09/25/2020 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 09/25/2020 0.00M
Measured & Indicated: 16.20M 16.20M 09/25/2020 0.00M
Inferred: 4.50M 4.50M 09/25/2020 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.
09/25/2020 0oz.
Cash Cost: $900 $900 09/25/2020 $0.00
Extra Operating Cost: $300 $300 09/25/2020 $0.00
Average Grade: 3.50 g/t 3.50 g/t 09/25/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/25/2020 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 09/25/2020 0.00M
Annual Production: 250,000oz. 250,000oz. 09/25/2020 0oz.
Cash Cost: $900 $900 09/25/2020 $0
Extra Operating Cost: $350 $350 09/25/2020 $0
SILVER 09/25/2020
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 09/25/2020 0.00M
Measured & Indicated: n/a n/a 09/25/2020 0.00M
Inferred: n/a n/a 09/25/2020 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 09/25/2020 0.00M
Measured & Indicated: n/a n/a 09/25/2020 0.00M
Inferred: n/a n/a 09/25/2020 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 09/25/2020 $0.00
Extra Operating Cost: n/a n/a 09/25/2020 $0.00
Average Grade: n/a n/a 09/25/2020 n/a
Recovery Rate: n/a n/a 09/25/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 09/25/2020 0.00M
Annual Production: n/a n/a 09/25/2020 n/a
Cash Cost: n/a n/a 09/25/2020 n/a
Extra Operating Cost: n/a n/a 09/25/2020 n/a

Property

Last Analysis Data  (09/25/2020)
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
09/25/2020
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 -98.23M
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 -88.41M
Maximum Profit (Gold): $2,083.41M $1,895.36M n/a $-188.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,083.41M $1,895.36M n/a $-188.06M
Max Profit / Current MCap: 3.347 3.891 n/a 0.544
Max Profit Per Share (Gold): $0.93 $0.85 n/a $-0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.93 $0.85 n/a $-0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $69.16 $54.13 n/a $-15.04
FD Mkt. Cap / Silver Eq.: $0.85 $0.76 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
3.72% 3.00% n/a -0.71%
Measured &
Indicated
09/25/2020
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 -196.47M
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 -159.14M
Maximum Profit (Gold): $3,750.14M $3,411.64M n/a $-338.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,750.14M $3,411.64M n/a $-338.50M
Max Profit / Current MCap: 6.025 7.003 n/a 0.979
Max Profit Per Share (Gold): $1.68 $1.52 n/a $-0.15
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.68 $1.52 n/a $-0.15
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $38.42 $30.07 n/a $-8.35
FD Mkt. Cap / Silver Eq.: $0.47 $0.42 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
2.06% 1.67% n/a -0.40%

Reserves &
Resources
09/25/2020
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 -294.70M
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 -203.34M
Maximum Profit (Gold): $4,791.84M $4,359.32M n/a $-432.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,791.84M $4,359.32M n/a $-432.53M
Max Profit / Current MCap: 7.698 8.948 n/a 1.250
Max Profit Per Share (Gold): $2.14 $1.95 n/a $-0.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.14 $1.95 n/a $-0.19
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $30.07 $23.53 n/a $-6.54
FD Mkt. Cap / Silver Eq.: $0.37 $0.33 n/a $-0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
1.62% 1.31% n/a -0.31%

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.     ×