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

Category: Mid-tier Producer
Rating & Risk: Login to view
Petropavlovsk Plc
www: www.petropavlovsk.net     email: contact@petropavlovsk.net

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:POG GBX

Description

Petropavlovsk Plc are a gold focused mid-tier producer with four producing mines in Russia. Currently they produce roughly 500koz. of gold per year. They have approximately 20Moz. of gold in the reserves and resources category of which 13.5Moz. are in the measured and indicated category. They have a market capitalisation of ~£415.17M which is a rise of roughly 17% over the last six months. As of 02/24/2019 they have ~£559M debt and ~£30.45M cash. They have 3,303M 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 02/24/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $355.28M $415.17M 02/24/2019 $59.88M
Total Assets: $1,481.92M $1,387.39M 02/24/2019 $-94.53M
Total Liabilities: $910.75M $852.65M 02/24/2019 $-58.10M
Current Assets: $305.75M $286.25M 02/24/2019 $-19.50M
Current Liabilities: $156.13M $146.17M 02/24/2019 $-9.96M
Total Debt: $597.19M $559.10M 02/24/2019 $-38.10M
Cash: $32.53M $30.45M 02/24/2019 $-2.07M
Enterprise Value: $919.95M $943.81M 11/28/1999 $23.86M
Cash Flow: $44.77M $114.80M never $70.04M
Cash Flow Multiple: 7.94 3.62 never -4.32
Net Debt to
Cash Flow Ratio:
12.61 4.60 never -8.01
Finance within 1 year: 02/24/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/24/2019 0.00%
Misc 02/24/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 3,303,000,000 3,303,000,000 02/24/2019 0
Shares (FD): 3,322,000,000 3,322,000,000 02/24/2019 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 02/24/2019 n/a
Production (Gold Eq Oz.): (guess) 
500,000
(guess) 
500,000
02/24/2019 0
Production (Silver Eq Oz.): (guess) 
41,784,141
(guess) 
43,933,295
02/24/2019 2,149,154
Initial CapEx (Outstanding): n/a n/a 02/24/2019 n/a
Funding Option: n/a n/a 02/24/2019 n/a
Documentation: none PRODUCER 02/24/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/24/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 8.00M 8.00M 02/24/2019 0.00M
Measured & Indicated: 13.50M 13.50M 02/24/2019 0.00M
Inferred: 6.50M 6.50M 02/24/2019 0.00M
Reserves & Resources: 20.00M 20.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 6.80M 6.80M 02/24/2019 0.00M
Measured & Indicated: 10.54M 10.54M 02/24/2019 0.00M
Inferred: 2.76M 2.76M 02/24/2019 0.00M
Reserves & Resources: 13.30M 13.30M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
500,000oz.
(guess) 
500,000oz.
02/24/2019 0oz.
Cash Cost: $800 $800 02/24/2019 $0.00
Extra Operating Cost: $400 $400 02/24/2019 $0.00
Average Grade: 0.80 g/t 0.80 g/t 02/24/2019 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/24/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 02/24/2019 0.00M
Annual Production: 550,000oz. 550,000oz. 02/24/2019 0oz.
Cash Cost: $800 $800 02/24/2019 $0
Extra Operating Cost: $400 $400 02/24/2019 $0
SILVER 02/24/2019
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 02/24/2019 0.00M
Measured & Indicated: n/a n/a 02/24/2019 0.00M
Inferred: n/a n/a 02/24/2019 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 02/24/2019 0.00M
Measured & Indicated: n/a n/a 02/24/2019 0.00M
Inferred: n/a n/a 02/24/2019 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 02/24/2019 $0.00
Extra Operating Cost: n/a n/a 02/24/2019 $0.00
Average Grade: n/a n/a 02/24/2019 n/a
Recovery Rate: n/a n/a 02/24/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/24/2019 0.00M
Annual Production: n/a n/a 02/24/2019 n/a
Cash Cost: n/a n/a 02/24/2019 n/a
Extra Operating Cost: n/a n/a 02/24/2019 n/a

Property

Last Analysis Data  (02/24/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Production Russia, Russia Albyn 100% (guess) Open Pit show
4.6 million oz deposit.

186,000 oz production in 2014.
Production Russia, Russia Malomir 100% (guess) Underground show
7 million oz deposit.

82,000 oz production in 2014.
Production Russia, Russia Pioneer 100% (guess) Open Pit show
5.5 million oz deposit

263,000 oz production in 2014.
Production Russia, Russia Pokrovskiy 100% (guess) Open Pit show
1.3 million oz deposit.

64,000 oz in 2014.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Russia, Russia Albyn 100% (guess) Open Pit show
4.6 million oz deposit.

186,000 oz production in 2014.
Production Russia, Russia Malomir 100% (guess) Underground show
7 million oz deposit.

82,000 oz production in 2014.
Production Russia, Russia Pioneer 100% (guess) Open Pit show
5.5 million oz deposit

263,000 oz production in 2014.
Production Russia, Russia Pokrovskiy 100% (guess) Open Pit show
1.3 million oz deposit.

64,000 oz in 2014.

Profitability (by resource)

Proven &
Probable
02/24/2019
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.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 34.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.80M 6.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 29.23M
Maximum Profit (Gold): $608.80M $1,561.28M n/a $952.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $608.80M $1,561.28M n/a $952.48M
Max Profit / Current MCap: 1.714 3.761 n/a 2.047
Max Profit Per Share (Gold): $0.18 $0.47 n/a $0.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.18 $0.47 n/a $0.29
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $52.25 $61.05 n/a $8.81
FD Mkt. Cap / Silver Eq.: $0.63 $0.69 n/a $0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
3.93% 4.00% n/a 0.06%
Measured &
Indicated
02/24/2019
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.): 13.50M 13.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 58.03M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 10.54M 10.54M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 45.30M
Maximum Profit (Gold): $943.65M $2,419.98M n/a $1,476.34M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $943.65M $2,419.98M n/a $1,476.34M
Max Profit / Current MCap: 2.656 5.829 n/a 3.173
Max Profit Per Share (Gold): $0.28 $0.73 n/a $0.44
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.28 $0.73 n/a $0.44
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $33.71 $39.39 n/a $5.68
FD Mkt. Cap / Silver Eq.: $0.40 $0.45 n/a $0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
2.54% 2.58% n/a 0.04%

Reserves &
Resources
02/24/2019
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 85.97M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 13.30M 13.30M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 57.18M
Maximum Profit (Gold): $1,190.97M $3,054.25M n/a $1,863.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,190.97M $3,054.25M n/a $1,863.28M
Max Profit / Current MCap: 3.352 7.357 n/a 4.005
Max Profit Per Share (Gold): $0.36 $0.92 n/a $0.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.36 $0.92 n/a $0.56
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $26.71 $31.21 n/a $4.50
FD Mkt. Cap / Silver Eq.: $0.32 $0.36 n/a $0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
2.01% 2.04% n/a 0.03%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.