investorscraft@gmail.com

Intrinsic ValuePerseus Mining Limited (PRU.TO)

Previous Close$5.04
Intrinsic Value
Upside potential
Previous Close
$5.04

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Perseus Mining Limited operates as a mid-tier gold producer with a strategic focus on West Africa, a region known for its rich gold deposits and mining-friendly policies. The company's core revenue model is centered on the exploration, development, and operation of gold mines, with key assets including the Edikan mine in Ghana and the Sissingué and Yaouré projects in Côte d'Ivoire. These projects contribute to a diversified production base, mitigating operational risks. Perseus has established itself as a reliable operator in the sector, leveraging its technical expertise and local partnerships to maintain cost-efficient production. The company's market position is strengthened by its ability to deliver consistent output and expand reserves through exploration, positioning it competitively among peers in the mid-tier gold mining space. With a focus on organic growth and disciplined capital allocation, Perseus aims to sustain its production profile while exploring further opportunities in the region.

Revenue Profitability And Efficiency

Perseus Mining reported revenue of CAD 685.6 million for the period, with net income reaching CAD 494.9 million, reflecting strong profitability. The company's operating cash flow of CAD 643.4 million underscores efficient operations, while capital expenditures of CAD 181.8 million indicate ongoing investments in mine development and maintenance. The robust cash generation highlights operational efficiency and cost management.

Earnings Power And Capital Efficiency

The company's diluted EPS of CAD 0.16 demonstrates its earnings power, supported by high-margin gold production. With minimal total debt of CAD 2.2 million and substantial cash reserves of CAD 358.9 million, Perseus maintains strong capital efficiency, allowing for flexibility in funding growth initiatives or returning capital to shareholders.

Balance Sheet And Financial Health

Perseus Mining exhibits a solid balance sheet, with cash and equivalents of CAD 358.9 million and negligible debt of CAD 2.2 million. This low-leverage position enhances financial stability and provides ample liquidity for operational needs or strategic acquisitions. The company's financial health is further reinforced by its strong cash flow generation.

Growth Trends And Dividend Policy

Perseus has demonstrated growth through consistent production and exploration success. The company pays a dividend of CAD 0.0565 per share, reflecting a commitment to shareholder returns while retaining sufficient capital for reinvestment. Future growth may hinge on reserve expansion and operational optimization across its West African assets.

Valuation And Market Expectations

With a market capitalization of CAD 4.56 billion and a beta of 0.834, Perseus is viewed as a relatively stable player in the gold sector. The market likely values its low-cost production, strong balance sheet, and growth potential in a favorable gold price environment.

Strategic Advantages And Outlook

Perseus benefits from its geographic focus in West Africa, operational expertise, and low-cost structure. The outlook remains positive, supported by stable gold prices and the company's ability to sustain production. Strategic advantages include its diversified asset base and disciplined approach to capital allocation, positioning it well for long-term value creation.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount