Valuation Perseus Mining Limited

Stocks

Delayed Australian S.E. Other stock markets 11:15:00 12/06/2026 am IST			5-day change	1st Jan Change
4.855 ^AUD	+4.18%		-3.09%	-14.52%

10/06	Gold output in Ivory Coast set to climb in 2026 as mines expand	RE
01/06	Elliott takes A$1 billion stake in Australia's Northern Star, calls for strategic review	RE

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,791	2,155	2,257	3,228	4,609	6,241	-	-
Change	-	20.36%	4.74%	43.03%	42.77%	35.41%	-	-
Enterprise Value (EV) ¹	1,742	1,815	1,532	2,441	3,455	5,109	5,056	4,120
Change	-	4.16%	-15.58%	59.33%	41.54%	47.87%	-1.04%	-18.51%
P/E Ratio	15.6x	8.6x	5.33x	6.79x	8.22x	9.32x	7.65x	4.72x
PBR	1.74x	1.37x	1.18x	1.38x	1.5x	1.84x	1.61x	1.31x
PEG	-	0.1x	0.1x	0.6x	0.4x	0.4x	0.3x	0.1x
Capitalization / Revenue	2.63x	1.91x	1.58x	2.13x	2.4x	2.94x	2.24x	1.63x
EV / Revenue	2.56x	1.61x	1.07x	1.61x	1.8x	2.41x	1.82x	1.07x
EV / EBITDA	5.75x	3.22x	1.87x	2.65x	3.03x	4.32x	3.25x	1.86x
EV / EBIT	8.79x	6.64x	2.66x	3.49x	3.91x	5.17x	3.98x	2.2x
EV / FCF	33.2x	4.74x	3.42x	5.37x	6.81x	13.6x	9.3x	2.75x
FCF Yield	3.02%	21.1%	29.3%	18.6%	14.7%	7.38%	10.7%	36.4%
Dividend per Share ²	-	0.0245	0.0354	0.05	0.075	0.1614	0.1711	0.1915
Rate of return	-	1.55%	2.15%	2.13%	2.21%	3.46%	3.67%	4.11%
EPS ²	0.0937	0.1843	0.3098	0.3459	0.4134	0.4999	0.6092	0.987
Distribution rate	-	13.3%	11.4%	14.5%	18.1%	32.3%	28.1%	19.4%
Net sales ¹	679.7	1,126	1,426	1,513	1,922	2,121	2,783	3,836
EBITDA ¹	303.1	564.1	821.3	922.3	1,140	1,181	1,554	2,210
EBIT ¹	198.3	273.3	575.5	698.7	882.8	988	1,271	1,873
Net income ¹	116.2	233.6	427.4	478.3	571.2	657.4	806	1,256
Net Debt ¹	-48.35	-340.3	-725	-787.3	-1,154	-1,132	-1,185	-2,121
Reference price ²	1.460	1.585	1.650	2.350	3.400	4.660	4.660	4.660
Nbr of stocks (in thousands)	12,26,457	13,59,702	13,67,987	13,73,791	13,55,602	13,39,329	-	-
Announcement Date	25/08/21	30/08/22	30/08/23	27/08/24	27/08/25	-	-	-

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	9.32x	2.41x	4.32x	3.46%	436.57Cr
NEWMONT CORPORATION	9.18x	3.32x	4.97x	1.06%	10TCr
AGNICO EAGLE MINES LIMITED	11.21x	4.3x	5.93x	1.06%	7.89TCr
BARRICK MINING CORPORATION	9.94x	2.75x	3.96x	2.1%	6.53TCr
WHEATON PRECIOUS METALS CORP.	22.08x	12.7x	15.13x	0.68%	5.1TCr
ANGLOGOLD ASHANTI PLC	8.61x	2.97x	4.24x	5.66%	4.21TCr
KINROSS GOLD CORPORATION	7.92x	2.63x	4x	0.61%	2.96TCr
NORTHERN STAR RESOURCES LIMITED	15.24x	3.51x	6.56x	2.8%	1.83TCr
ROYAL GOLD, INC.	16.23x	8.64x	10.33x	0.94%	1.74TCr
COEUR MINING, INC.	9.82x	2.66x	4.13x	-	1.7TCr
Average	11.95x	4.59x	6.36x	2.04%	4.27TCr
Weighted average by Cap.	11.64x	4.64x	6.31x	1.71%