Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Perseus Mining Ltd

www: www.perseusmining.com   email: info@perseusmining.com
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Chart Not
Available

Symbol Data

Symbol Currency
TSE:PRU CAD
ASX:PRU AUD
OTCMKTS:PMNXF USD

Description

Perseus Mining Ltd are a gold focused emerging major with three producing mines in Cote d'Ivoire and Ghana, two mines in development in Cote d'Ivoire and exploration properties. Currently they produce roughly 480koz. of gold per year. They have approximately 12Moz. of gold in the reserves and resources category of which 10Moz. are in the measured and indicated category. They have a market capitalisation of ~C$3151.55M which is a rise of roughly 32% over the last five months. As of 12/01/2024 they have no debt and ~C$730.18M cash. They have 1,372M shares outstanding and trade on the Toronto Stock Exchange, the Australian Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 12/01/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $2,390.12M $3,151.55M 04/29/2025 $761.44M
Total Assets: $1,713.93M $1,724.82M 12/01/2024 $10.90M
Total Liabilities: $1,499.69M $1,509.22M 12/01/2024 $9.53M
Current Assets: $692.00M $728.02M 01/28/2025 $36.02M
Current Liabilities: $122.83M $123.61M 12/01/2024 $0.78M
Total Debt: $0.00M $0.00M 12/01/2024 $0.00M
Cash: $570.60M $730.18M 04/29/2025 $159.58M
Enterprise Value: $1,819.52M $2,421.38M 09/24/2046 $601.86M
Cash Flow: $538.00M $756.53M never $218.53M
Cash Flow Multiple: 4.44 4.17 never -0.28
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 12/01/2024 n/a
Misc 12/01/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 1,376,151,886 1,372,184,529 04/29/2025 -3,967,357
Shares (FD): 1,383,000,000 1,379,000,000 04/29/2025 -4,000,000
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 1.8% 04/29/2025 1.8%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/01/2024 n/a
Production (Gold Eq Oz.): (guess) 
500,000		 (guess) 
480,000		 04/29/2025 -20,000
Production (Silver Eq Oz.): (guess) 
43,592,297		 (guess) 
49,048,479		 04/29/2025 5,456,182
Initial CapEx (Outstanding): n/a n/a 12/01/2024 n/a
Funding Option: n/a n/a 12/01/2024 n/a
Documentation: none PRODUCER 04/29/2025 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 12/04/2023 0
Cash Flow Multiplier: 12 12 12/04/2023 0.00

Resource Data

GOLD 12/01/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 12/01/2024 0.00M
Measured & Indicated: 10.00M 10.00M 12/01/2024 0.00M
Inferred: 2.00M 2.00M 12/01/2024 0.00M
Reserves & Resources: 12.00M 12.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.25M 4.25M 12/01/2024 0.00M
Measured & Indicated: 7.65M 7.65M 12/01/2024 0.00M
Inferred: 0.85M 0.85M 12/01/2024 0.00M
Reserves & Resources: 8.50M 8.50M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
500,000oz.		 (guess) 
480,000oz.		 04/29/2025 -20,000oz.
Cash Cost: $1,000 $1,100 04/29/2025 $100.00
Extra Operating Cost: $550 $650 04/29/2025 $100.00
Total: $1,550 $1,750 04/29/2025 $200.00
Margin (Free Cash Flow): $1,076 (41%) $1,576 (47%) $500.10
G
R
A
D
E		 Underground (Avg): 2.00 g/t 2.00 g/t 12/01/2024 n/a
Open Pit (Avg): n/a 1.40 g/t 03/24/2024 1.40 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/29/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 12/01/2024 0.00M
Annual Production: 700,000oz. 700,000oz. 12/01/2024 0oz.
Cash Cost: $1,050 $1,100 04/29/2025 $50
Extra Operating Cost: $550 $650 04/29/2025 $100
SILVER 12/01/2024
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 12/01/2024 0.00M
Measured & Indicated: n/a n/a 12/01/2024 0.00M
Inferred: n/a n/a 12/01/2024 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 12/01/2024 0.00M
Measured & Indicated: n/a n/a 12/01/2024 0.00M
Inferred: n/a n/a 12/01/2024 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 12/01/2024 $0.00
Extra Operating Cost: n/a n/a 12/01/2024 $0.00
Total: n/a n/a 12/01/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/01/2024 n/a
Open Pit (Avg): n/a n/a 12/05/2023 n/a
Recovery Rate: n/a n/a 12/01/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/01/2024 0.00M
Annual Production: n/a n/a 12/01/2024 n/a
Cash Cost: n/a n/a 12/01/2024 n/a
Extra Operating Cost: n/a n/a 12/01/2024 n/a

Property

Last Analysis Data  (12/01/2024)
Stage Name Owned Au Ag Cu Notes
Prod Angovia 90% n/a
Prod Sissinggue 100% show
800,000 oz open pit.

Producing.
Dev Tengrela 80% show
Large exploration property.
Dev Yaoure 100% show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exp Bagoe Project 100% show
Early exploration.
Exp Liberty Project 100% show
Early exploration.
Prod Edikan 90% show
Main producing mine. 200,000 oz per year.
Exp Grumesa 90% n/a
Exp Block 67 70% n/a
Exp Block 68 100% n/a
Exp Meyas 70% show
250,000 acres.

Block 14 includes Galat Sufar, their first potential mine.

Galat is a 3 million deposit at 1.8 gpt.
Exp Nyanzaga 80% show
3 million oz high-grade open pit.

DFS released in 2022.
Construction planned for 2024.
Production 2025.

Tanzania Govt 20% ownership free carried.
Total Land Package Size (ha): 165,300  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Angovia 90% n/a
Prod Sissinggue 100% show
800,000 oz open pit.

Producing.
Dev Tengrela 80% show
Large exploration property.
Dev Yaoure 100% show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Exp Bagoe Project 100% show
Early exploration.
Exp Liberty Project 100% show
Early exploration.
Prod Edikan 90% show
Main producing mine. 200,000 oz per year.
Exp Grumesa 90% n/a
Exp Block 67 70% n/a
Exp Block 68 100% n/a
Exp Meyas 70% show
250,000 acres.

Block 14 includes Galat Sufar, their first potential mine.

Galat is a 3 million deposit at 1.8 gpt.
Exp Nyanzaga 80% show
3 million oz high-grade open pit.

DFS released in 2022.
Construction planned for 2024.
Production 2025.

Tanzania Govt 20% ownership free carried.
Total Land Package Size (ha): 165,300  

Profitability (by resource)

Proven &
Probable		 12/01/2024
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 75.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.25M 4.25M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 63.75M
Maximum Profit (Gold): $4,573.00M $6,698.43M n/a $2,125.43M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,573.00M $6,698.43M n/a $2,125.43M
Max Profit / Current MCap: 1.913 2.125 n/a 0.212
Max Profit Per Share (Gold): $3.31 $4.86 n/a $1.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.31 $4.86 n/a $1.55
Total Free Profit Per Share: $0.89 $1.68 n/a $0.79
FD MCap / Gold Eq.: $562.38 $741.54 n/a $179.16
FD MCap / Silver Eq.: $6.45 $7.26 n/a $0.81
FD MCap / Per Metal
as % Spot Price:		 21.42% 22.29% n/a 0.88%
Measured &
Indicated		 12/01/2024
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 150.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 7.65M 7.65M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 114.75M
Maximum Profit (Gold): $8,231.40M $12,057.17M n/a $3,825.77M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8,231.40M $12,057.17M n/a $3,825.77M
Max Profit / Current MCap: 3.444 3.826 n/a 0.382
Max Profit Per Share (Gold): $5.95 $8.74 n/a $2.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.95 $8.74 n/a $2.79
Total Free Profit Per Share: $3.53 $5.56 n/a $2.03
FD MCap / Gold Eq.: $312.43 $411.97 n/a $99.53
FD MCap / Silver Eq.: $3.58 $4.03 n/a $0.45
FD MCap / Per Metal
as % Spot Price:		 11.90% 12.39% n/a 0.49%

Reserves &
Resources		 12/01/2024
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.): 12.00M 12.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 180.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.50M 8.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 127.50M
Maximum Profit (Gold): $9,146.00M $13,396.85M n/a $4,250.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $9,146.00M $13,396.85M n/a $4,250.85M
Max Profit / Current MCap: 3.827 4.251 n/a 0.424
Max Profit Per Share (Gold): $6.61 $9.71 n/a $3.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.61 $9.71 n/a $3.10
Total Free Profit Per Share: $4.19 $6.53 n/a $2.34
FD MCap / Gold Eq.: $281.19 $370.77 n/a $89.58
FD MCap / Silver Eq.: $3.23 $3.63 n/a $0.40
FD MCap / Per Metal
as % Spot Price:		 10.71% 11.15% n/a 0.44%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults