Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 600koz. 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 ~£1425.11M which is a rise of roughly 80% over the last eleven months. As of 02/29/2020 they have ~£627M debt and ~£34.13M cash. They have 3,310M shares outstanding and trade on the London Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$793.43M
$1,425.11M
02/29/2020
$631.68M
Total Assets:
$1,466.24M
$1,554.90M
02/29/2020
$88.66M
Total Liabilities:
$901.11M
$955.60M
02/29/2020
$54.49M
Current Assets:
$302.52M
$320.81M
02/29/2020
$18.29M
Current Liabilities:
$154.48M
$163.82M
02/29/2020
$9.34M
Total Debt:
$590.87M
$626.60M
02/29/2020
$35.73M
Cash:
$32.18M
$34.13M
02/29/2020
$1.95M
Enterprise Value:
$1,352.12M
$2,017.58M
12/07/2033
$665.46M
Cash Flow:
$140.74M
$241.88M
never
$101.14M
Cash Flow Multiple:
5.64
5.89
never
0.25
Net Debt to Cash Flow Ratio:
3.97
2.45
never
-1.52
Finance within 1 year:
02/29/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
02/29/2020
0.00%
Misc
02/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
3,310,210,000
3,310,210,000
02/29/2020
0
Shares (FD):
3,335,210,000
3,335,210,000
02/29/2020
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
02/29/2020
n/a
Production (Gold Eq Oz.):
(guess) 600,000
(guess) 600,000
02/29/2020
0
Production (Silver Eq Oz.) :
(guess) 57,189,417
(guess) 44,317,961
02/29/2020
-12,871,456
Initial CapEx (Outstanding):
n/a
n/a
02/29/2020
n/a
Funding Option:
n/a
n/a
02/29/2020
n/a
Documentation:
none
PRODUCER
02/29/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
02/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
8.00M
8.00M
02/29/2020
0.00M
Measured & Indicated:
13.50M
13.50M
02/29/2020
0.00M
Inferred:
6.50M
6.50M
02/29/2020
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
02/29/2020
0.00M
Measured & Indicated:
10.54M
10.54M
02/29/2020
0.00M
Inferred:
2.76M
2.76M
02/29/2020
0.00M
Reserves & Resources:
13.30M
13.30M
never
0.00M
C U R R E N T
Annual Production:
(guess) 600,000oz.
(guess) 600,000oz.
02/29/2020
0oz.
Cash Cost:
$800
$800
02/29/2020
$0.00
Extra Operating Cost:
$450
$450
02/29/2020
$0.00
Average Grade:
0.80 g/t
0.80 g/t
02/29/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
02/29/2020
0.00%
F U T U R E
Proven & Probable:
15.00M
15.00M
02/29/2020
0.00M
Annual Production:
600,000oz.
600,000oz.
02/29/2020
0oz.
Cash Cost:
$800
$800
02/29/2020
$0
Extra Operating Cost:
$450
$450
02/29/2020
$0
SILVER
02/29/2020 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
02/29/2020
0.00M
Measured & Indicated:
n/a
n/a
02/29/2020
0.00M
Inferred:
n/a
n/a
02/29/2020
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
02/29/2020
0.00M
Measured & Indicated:
n/a
n/a
02/29/2020
0.00M
Inferred:
n/a
n/a
02/29/2020
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
02/29/2020
$0.00
Extra Operating Cost:
n/a
n/a
02/29/2020
$0.00
Average Grade:
n/a
n/a
02/29/2020
n/a
Recovery Rate:
n/a
n/a
02/29/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
02/29/2020
0.00M
Annual Production:
n/a
n/a
02/29/2020
n/a
Cash Cost:
n/a
n/a
02/29/2020
n/a
Extra Operating Cost:
n/a
n/a
02/29/2020
n/a
Property
Last Analysis Data (02/29/2020)
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
02/29/2020 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.):
8.00M
8.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-171.62M
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
-145.88M
Maximum Profit (Gold):
$1,595.08M
$2,741.28M
n/a
$1,146.21M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,595.08M
$2,741.28M
n/a
$1,146.21M
Max Profit / Current MCap:
2.010
1.924
n/a
-0.087
Max Profit Per Share (Gold):
$0.48
$0.82
n/a
$0.34
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.48
$0.82
n/a
$0.34
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$116.68
$209.57
n/a
$92.89
FD Mkt. Cap / Silver Eq.:
$1.22
$2.84
n/a
$1.61
FD Mkt. Cap / Per Metal as % Spot Price:
7.36%
11.48%
n/a
4.12%
Measured & Indicated
02/29/2020 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.):
13.50M
13.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
-289.61M
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
-226.11M
Maximum Profit (Gold):
$2,472.37M
$4,248.99M
n/a
$1,776.62M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,472.37M
$4,248.99M
n/a
$1,776.62M
Max Profit / Current MCap:
3.116
2.982
n/a
-0.135
Max Profit Per Share (Gold):
$0.74
$1.27
n/a
$0.53
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.74
$1.27
n/a
$0.53
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$75.28
$135.21
n/a
$59.93
FD Mkt. Cap / Silver Eq.:
$0.79
$1.83
n/a
$1.04
FD Mkt. Cap / Per Metal as % Spot Price:
4.75%
7.41%
n/a
2.66%
Reserves & Resources
02/29/2020 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
-429.05M
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
-285.37M
Maximum Profit (Gold):
$3,120.37M
$5,362.64M
n/a
$2,242.27M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,120.37M
$5,362.64M
n/a
$2,242.27M
Max Profit / Current MCap:
3.933
3.763
n/a
-0.170
Max Profit Per Share (Gold):
$0.94
$1.61
n/a
$0.67
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$0.94
$1.61
n/a
$0.67
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$59.64
$107.13
n/a
$47.49
FD Mkt. Cap / Silver Eq.:
$0.63
$1.45
n/a
$0.82
FD Mkt. Cap / Per Metal as % Spot Price:
3.76%
5.87%
n/a
2.10%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/29/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
GBP 1.2873
GBP 1.3651
01/15/2021
Spot Gold:
$1,585.10
$1,825.90
01/15/2021
$240.80
Spot Silver:
$16.63
$24.72
01/15/2021
$8.09
Gold:Silver Ratio:
95.32
73.86
01/15/2021
-21.45
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: