Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Perseus Mining Ltd

www: www.perseusmining.com   email: info@perseusmining.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Chart Not
Available

Symbol Data

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

Description

Perseus Mining Ltd are a gold focused major with four producing mines in Cote d'Ivoire and Ghana, three mines in development in Cote d'Ivoire, Sudan and Tanzania and five exploration properties. Currently they produce roughly 420koz. 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 ~$4901.62M which is a rise of roughly 0% over the last three months. As of 12/07/2025 they have no debt and ~$755M cash. They have 1,351M 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 12/07/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $4,900.98M $4,901.62M 12/07/2025
MCap (OS): $4,872.13M $4,873.60M 02/03/2026
Total Assets: $2,500.00M $2,500.00M 12/07/2025
Total Liabilities: $271.00M $271.00M 12/07/2025
Current Assets: $827.00M $755.00M 02/19/2026
Current Liabilities: $125.00M $125.00M 12/07/2025
Total Debt: $0.00M $0.00M 12/07/2025
Cash: $827.00M $755.00M 02/19/2026
Debt (Net): $-827.00M $-755.00M
Enterprise Value: $4,073.98M $4,146.62M
Cash Flow: $933.77M $1,114.43M never
Cash Flow Multiple: 5.25 4.40 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/07/2025
Misc 12/07/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 1,351,000,000 1,351,230,319 02/03/2026
Shares (FD): 1,359,000,000 1,359,000,000 12/07/2025
Insider Ownership: n/a n/a 12/07/2025
Dividend (Annual): 1.62% 1.56% 02/19/2026
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 12/07/2025
Production (Gold Eq Oz.): (guess) 
425,000		 (guess) 
420,000		 02/19/2026
Production (Silver Eq Oz.): (guess) 
30,733,417		 (guess) 
26,503,065		 02/19/2026
Development Phase: Producer (Single Mine) Producer (Multiple Mines) 02/19/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 25
Producer: Quality
 25
Producer: Quality
 12/07/2025
Cash Flow Multiple: 15 15 12/07/2025

Resource Data

GOLD 12/07/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 12/07/2025
Measured & Indicated: 10.00M 10.00M 12/07/2025
Inferred: 2.00M 2.00M 12/07/2025
Reserves & Resources: 12.00M 12.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 4.25M 4.25M 12/07/2025
Measured & Indicated: 7.65M 7.65M 12/07/2025
Inferred: 0.85M 0.85M 12/07/2025
Reserves & Resources: 8.50M 8.50M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
425,000oz.		 (guess) 
420,000oz.		 02/19/2026
Cash Cost: $1,300 $1,600 02/19/2026
Extra Operating Cost: $700 $750 02/19/2026
Total: $2,000 $2,350 02/19/2026
Margin (Free Cash Flow): $2,197 (52%) $2,653 (53%)
MCap / Production (AuEq): $11,531.72 $11,670.53
EV / Production (AuEq): $9,585.84 $9,872.91
G
R
A
D
E		 Underground (Avg): 2.00 g/t 2.00 g/t 12/07/2025
Open Pit (Avg): n/a 1.40 g/t 12/07/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 02/19/2026
F
U
T
U
R
E		 Proven & Probable: 12.00M 12.00M 12/07/2025
Annual Production: 600,000oz. 600,000oz. 12/07/2025
Cash Cost: $1,500 $1,700 02/19/2026
Extra Operating Cost: $700 $750 02/19/2026
SILVER 12/07/2025
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 12/07/2025
Measured & Indicated: n/a n/a 12/07/2025
Inferred: n/a n/a 12/07/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/07/2025
Measured & Indicated: n/a n/a 12/07/2025
Inferred: n/a n/a 12/07/2025
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 12/07/2025
Extra Operating Cost: n/a n/a 12/07/2025
Total: n/a n/a 12/07/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $159.47 $184.95
EV / Production (AgEq): $132.56 $156.46
G
R
A
D
E		 Underground (Avg): n/a n/a 12/07/2025
Open Pit (Avg): n/a n/a 12/07/2025
Recovery Rate: n/a n/a 12/07/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/07/2025
Annual Production: n/a n/a 12/07/2025
Cash Cost: n/a n/a 12/07/2025
Extra Operating Cost: n/a n/a 12/07/2025

Property

Last Analysis Data  (12/07/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Angovia
90 n/a
Prod Sissinggue
100 show
800,000 oz open pit.

Producing.
Prod Yaoure
100 show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Dev Tengrela
80 show
Large exploration property.

Size: 88,000 ha
Exp Bagoe Project
100 show
Early exploration.

Size: 25,000 ha
Exp Liberty Project
100 show
Early exploration.

Size: 50,000 ha
Prod Edikan
90 show
Main producing mine. 200,000 oz per year.
Exp Grumesa
90 n/a
Dev 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 Block 67
70 n/a
Exp Block 68
100 n/a
Dev 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.

Size: 2,300 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Angovia
90 n/a
Prod Sissinggue
100 show
800,000 oz open pit.

Producing.
Prod Yaoure
100 show
3.5 million oz (1.5 gp) deposit.
$260 million capex.
$750 per oz cash costs.
Dev Tengrela
80 show
Large exploration property.

Size: 88,000 ha
Exp Bagoe Project
100 show
Early exploration.

Size: 25,000 ha
Exp Liberty Project
100 show
Early exploration.

Size: 50,000 ha
Prod Edikan
90 show
Main producing mine. 200,000 oz per year.
Exp Grumesa
90 n/a
Dev 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 Block 67
70 n/a
Exp Block 68
100 n/a
Dev 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.

Size: 2,300 ha

Profitability (by resource)

Proven &
Probable		 12/07/2025
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.): 5.00M 5.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 4.25M 4.25M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $9,337.68M $11,276.95M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $9,337.68M $11,276.95M n/a
Max Profit / Current MCap: 1.905 2.301 n/a
Max Profit Per Share (Gold): $6.87 $8.30 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.87 $8.30 n/a
Total Free Profit Per Share: $1.85 $3.36 n/a
FD MCap / Gold Eq.: $1,153.17 $1,153.32 n/a
FD MCap / Silver Eq.: $15.95 $18.28 n/a
FD MCap / Per Metal
as % Spot Price:		 27.48% 23.05% n/a
EV / Gold Eq.: $958.58 $975.68 n/a
EV / Silver Eq.: $13.26 $15.46 n/a
EV / Per Metal
as % Spot Price:		 22.84% 19.50% n/a
Measured &
Indicated		 12/07/2025
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.: 7.65M 7.65M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $16,807.82M $20,298.51M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $16,807.82M $20,298.51M n/a
Max Profit / Current MCap: 3.429 4.141 n/a
Max Profit Per Share (Gold): $12.37 $14.94 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $12.37 $14.94 n/a
Total Free Profit Per Share: $7.35 $10.00 n/a
FD MCap / Gold Eq.: $640.65 $640.73 n/a
FD MCap / Silver Eq.: $8.86 $10.15 n/a
FD MCap / Per Metal
as % Spot Price:		 15.26% 12.81% n/a
EV / Gold Eq.: $532.55 $542.04 n/a
EV / Silver Eq.: $7.36 $8.59 n/a
EV / Per Metal
as % Spot Price:		 12.69% 10.83% n/a

Reserves &
Resources		 12/07/2025
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.): 12.00M 12.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.50M 8.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $18,675.35M $22,553.90M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $18,675.35M $22,553.90M n/a
Max Profit / Current MCap: 3.811 4.601 n/a
Max Profit Per Share (Gold): $13.74 $16.60 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $13.74 $16.60 n/a
Total Free Profit Per Share: $8.72 $11.66 n/a
FD MCap / Gold Eq.: $576.59 $576.66 n/a
FD MCap / Silver Eq.: $7.97 $9.14 n/a
FD MCap / Per Metal
as % Spot Price:		 13.74% 11.53% n/a
EV / Gold Eq.: $479.29 $487.84 n/a
EV / Silver Eq.: $6.63 $7.73 n/a
EV / Per Metal
as % Spot Price:		 11.42% 9.75% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults