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 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 ~£367.67M which is a fall of roughly 7% over the last eight months. As of 09/27/2022 they have ~£60M debt and ~£43.49M 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 09/27/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $395.71M $367.67M 09/27/2022
Total Assets: $470.39M $543.06M 09/27/2022
Total Liabilities: $125.94M $145.40M 09/27/2022
Current Assets: $66.74M $77.05M 09/27/2022
Current Liabilities: $48.44M $55.92M 09/27/2022
Total Debt: $51.67M $59.65M 09/27/2022
Cash: $37.67M $43.49M 09/27/2022
Enterprise Value: $409.71M $383.82M 03/01/1982
Cash Flow: $77.60M $102.70M never
Cash Flow Multiple: 5.10 3.58 never
Net Debt to
Cash Flow Ratio:		 0.18 0.16 never
Finance within 1 year: 09/27/2022
Misc 09/27/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 2,234,000,000 2,234,000,000 09/27/2022
Shares (FD): 2,238,000,000 2,238,000,000 09/27/2022
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 09/27/2022
Production (Gold Eq Oz.): (guess) 
200,000		 (guess) 
200,000		 09/27/2022
Production (Silver Eq Oz.): (guess) 
17,050,093		 (guess) 
16,661,010		 09/27/2022
Initial CapEx (Outstanding): n/a n/a 09/27/2022
Funding Option: n/a n/a 09/27/2022
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 5 6 04/21/2023

Resource Data

GOLD 09/27/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 10.00M 10.00M 09/27/2022
Measured & Indicated: 20.00M 20.00M 09/27/2022
Inferred: 10.00M 10.00M 09/27/2022
Reserves & Resources: 30.00M 30.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 9.00M 9.00M 09/27/2022
Measured & Indicated: 16.20M 16.20M 09/27/2022
Inferred: 4.50M 4.50M 09/27/2022
Reserves & Resources: 20.70M 20.70M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
200,000oz.		 (guess) 
200,000oz.		 09/27/2022
Cash Cost: $950 $950 09/27/2022
Extra Operating Cost: $500 $500 09/27/2022
Average Grade: 3.50 g/t 3.50 g/t 09/27/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 09/27/2022
Annual Production: 250,000oz. 250,000oz. 09/27/2022
Cash Cost: $950 $1,100 04/21/2023
Extra Operating Cost: $500 $500 09/27/2022
SILVER 09/27/2022
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 09/27/2022
Measured & Indicated: n/a n/a 09/27/2022
Inferred: n/a n/a 09/27/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/27/2022
Measured & Indicated: n/a n/a 09/27/2022
Inferred: n/a n/a 09/27/2022
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 09/27/2022
Extra Operating Cost: n/a n/a 09/27/2022
Average Grade: n/a n/a 09/27/2022
Recovery Rate: n/a n/a 09/27/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/27/2022
Annual Production: n/a n/a 09/27/2022
Cash Cost: n/a n/a 09/27/2022
Extra Operating Cost: n/a n/a 09/27/2022

Property

Last Analysis Data  (09/27/2022)
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		 09/27/2022
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.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 9.00M 9.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,492.00M $4,621.50M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,492.00M $4,621.50M n/a
Max Profit / Current MCap: 8.825 12.570 n/a
Max Profit Per Share (Gold): $1.56 $2.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.56 $2.07 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $43.97 $40.85 n/a
FD MCap / Silver Eq.: $0.52 $0.49 n/a
FD MCap / Per Metal
as % Spot Price:		 2.39% 2.08% n/a
Measured &
Indicated		 09/27/2022
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.): 20.00M 20.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 16.20M 16.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $6,285.60M $8,318.70M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $6,285.60M $8,318.70M n/a
Max Profit / Current MCap: 15.884 22.626 n/a
Max Profit Per Share (Gold): $2.81 $3.72 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.81 $3.72 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $24.43 $22.70 n/a
FD MCap / Silver Eq.: $0.29 $0.27 n/a
FD MCap / Per Metal
as % Spot Price:		 1.33% 1.16% n/a

Reserves &
Resources		 09/27/2022
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.): 30.00M 30.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 20.70M 20.70M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $8,031.60M $10,629.45M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $8,031.60M $10,629.45M n/a
Max Profit / Current MCap: 20.296 28.910 n/a
Max Profit Per Share (Gold): $3.59 $4.75 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.59 $4.75 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $19.12 $17.76 n/a
FD MCap / Silver Eq.: $0.22 $0.21 n/a
FD MCap / Per Metal
as % Spot Price:		 1.04% 0.90% n/a

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.     ×