Valuation Perseus Mining Limited

Equities

Market Closed - Australian S.E. Other stock markets 11:44:37 09/07/2025 am IST			5-day change	1st Jan Change
3.450 ^AUD	-2.27%		-0.86%	+34.24%

23/06	Perseus Mining Limited(ASX:PRU) dropped from S&P/ASX Small Ordinaries Index	CI
23/06	Perseus Mining Limited(ASX:PRU) added to S&P/ASX 100 Index	CI

Data adjusted to current consolidation scope

Fiscal Period: June	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	1,530	1,791	2,155	2,257	3,228	4,654	-	-
Change	-	17.02%	20.36%	4.74%	43.03%	44.17%	-	-
Enterprise Value (EV) ¹	1,531	1,742	1,815	1,532	2,441	3,564	3,608	3,686
Change	-	13.77%	4.16%	-15.58%	59.33%	45.98%	1.25%	2.17%
P/E ratio	16.2x	15.6x	8.6x	5.33x	6.79x	9.4x	8.35x	9.53x
PBR	1.77x	1.74x	1.37x	1.18x	1.38x	2.19x	1.46x	1.36x
PEG	-	1x	0.1x	0.1x	0.6x	1.54x	0.7x	-0.8x
Capitalization / Revenue	2.59x	2.63x	1.91x	1.58x	2.13x	2.52x	2.35x	2.17x
EV / Revenue	2.59x	2.56x	1.61x	1.07x	1.61x	1.93x	1.82x	1.72x
EV / EBITDA	5.99x	5.75x	3.22x	1.87x	2.65x	3.58x	3.51x	3.95x
EV / EBIT	12.6x	8.79x	6.64x	2.66x	3.49x	4.82x	4.6x	6.22x
EV / FCF	-25.4x	33.2x	4.74x	3.42x	5.37x	7.92x	12.2x	8.68x
FCF Yield	-3.94%	3.02%	21.1%	29.3%	18.6%	12.6%	8.2%	11.5%
Dividend per Share ²	-	-	0.0245	0.0354	0.05	0.0877	0.0887	0.0623
Rate of return	-	-	1.55%	2.15%	2.13%	2.54%	2.57%	1.81%
EPS ²	0.081	0.0937	0.1843	0.3098	0.3459	0.367	0.413	0.3622
Distribution rate	-	-	13.3%	11.4%	14.5%	23.9%	21.5%	17.2%
Net sales ¹	591.2	679.7	1,126	1,426	1,513	1,845	1,980	2,145
EBITDA ¹	255.6	303.1	564.1	821.3	922.3	995	1,027	932.4
EBIT ¹	121.5	198.3	273.3	575.5	698.7	739.9	784.2	592.5
Net income ¹	94.4	116.2	233.6	427.4	478.3	506	567.9	506.1
Net Debt ¹	1.29	-48.35	-340.3	-725	-787.3	-1,091	-1,046	-967.8
Reference price ²	1.310	1.460	1.585	1.650	2.350	3.450	3.450	3.450
Nbr of stocks (in thousands)	11,68,055	12,26,457	13,59,702	13,67,987	13,73,791	13,49,068	-	-
Announcement Date	25/08/20	25/08/21	30/08/22	30/08/23	27/08/24	-	-	-

¹AUD in Million²AUD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PERSEUS MINING LIMITED	9.62x	1.99x	3.7x	0.74%	310.67Cr
NEWMONT CORPORATION	11.19x	3.26x	6.07x	1.74%	6.34TCr
AGNICO EAGLE MINES LIMITED	17.05x	5.31x	8.28x	1.26%	5.84TCr
WHEATON PRECIOUS METALS CORP.	36.41x	20.58x	26.01x	0.78%	3.94TCr
BARRICK MINING CORPORATION	11.42x	2.26x	3.94x	1.93%	3.56TCr
ANGLOGOLD ASHANTI PLC	8.74x	2.35x	3.78x	6.94%	2.28TCr
KINROSS GOLD CORPORATION	13.08x	2.92x	5.13x	0.79%	1.86TCr
NORTHERN STAR RESOURCES LIMITED	28.18x	3.7x	10.77x	3%	1.58TCr
LUNDIN GOLD INC.	19.28x	7.49x	10.83x	4.23%	1.23TCr
ALAMOS GOLD INC.	22.27x	5.93x	9.67x	0.38%	1.1TCr
Average	17.72x	5.58x	8.82x	2.18%	2.8TCr
Weighted average by Cap.	17.63x	6.20x	9.40x	2%