Valuation Perseus Mining Limited

Equities

Market Closed - Australian S.E. Other stock markets 10:40:27 16/01/2026 am IST			5-day change	1st Jan Change
5.830 ^AUD	-1.35%		+1.92%	+2.64%

05:50pm	Perseus Mining Says Employee of Ore Haulage Contractor Binkadi, Was "Fatally Injured" in Offsite Vehicle Accident	MT
10:26am	Perseus Mining Says Ore Haluage Contractor Employee Dies Near Bagoe Gold Mine in the Ivory Coast	MT

Data adjusted to current consolidation scope

Fiscal Period: June	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	1,791	2,155	2,257	3,228	4,609	7,878	-	-
Change	-	20.36%	4.74%	43.03%	42.77%	70.92%	-	-
Enterprise Value (EV) ¹	1,742	1,815	1,532	2,441	3,455	6,850	6,653	5,697
Change	-	4.16%	-15.58%	59.33%	41.54%	98.24%	-2.88%	-14.36%
P/E ratio	15.6x	8.6x	5.33x	6.79x	8.22x	11.4x	9.84x	6.77x
PBR	1.74x	1.37x	1.18x	1.38x	1.5x	2.24x	1.94x	1.6x
PEG	-	0.1x	0.1x	0.6x	0.4x	0.5x	0.6x	0.1x
Capitalization / Revenue	2.63x	1.91x	1.58x	2.13x	2.4x	3.5x	2.98x	2.19x
EV / Revenue	2.56x	1.61x	1.07x	1.61x	1.8x	3.04x	2.51x	1.58x
EV / EBITDA	5.75x	3.22x	1.87x	2.65x	3.03x	5.27x	4.6x	2.78x
EV / EBIT	8.79x	6.64x	2.66x	3.49x	3.91x	6.76x	5.83x	3.5x
EV / FCF	33.2x	4.74x	3.42x	5.37x	6.81x	238x	12.4x	4.04x
FCF Yield	3.02%	21.1%	29.3%	18.6%	14.7%	0.42%	8.06%	24.8%
Dividend per Share ²	-	0.0245	0.0354	0.05	0.075	0.0898	0.1137	0.1417
Rate of return	-	1.55%	2.15%	2.13%	2.21%	1.54%	1.95%	2.43%
EPS ²	0.0937	0.1843	0.3098	0.3459	0.4134	0.5132	0.5924	0.8615
Distribution rate	-	13.3%	11.4%	14.5%	18.1%	17.5%	19.2%	16.4%
Net sales ¹	679.7	1,126	1,426	1,513	1,922	2,250	2,646	3,598
EBITDA ¹	303.1	564.1	821.3	922.3	1,140	1,301	1,445	2,046
EBIT ¹	198.3	273.3	575.5	698.7	882.8	1,013	1,141	1,628
Net income ¹	116.2	233.6	427.4	478.3	571.2	690.4	793.9	1,223
Net Debt ¹	-48.35	-340.3	-725	-787.3	-1,154	-1,028	-1,225	-2,180
Reference price ²	1.460	1.585	1.650	2.350	3.400	5.830	5.830	5.830
Nbr of stocks (in thousands)	12,26,457	13,59,702	13,67,987	13,73,791	13,55,602	13,51,230	-	-
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	11.52x	3.09x	5.35x	1.52%	535.81Cr
NEWMONT CORPORATION	15.86x	5.58x	9.4x	0.88%	12TCr
AGNICO EAGLE MINES LIMITED	24.2x	8.29x	12.21x	0.72%	10TCr
BARRICK MINING CORPORATION	21.87x	5.15x	8.45x	1.16%	8.38TCr
WHEATON PRECIOUS METALS CORP.	48.34x	28.58x	35.08x	0.48%	6.15TCr
ANGLOGOLD ASHANTI PLC	18.06x	5x	7.94x	2.84%	4.98TCr
KINROSS GOLD CORPORATION	19.2x	5.52x	9.05x	0.37%	4.01TCr
NORTHERN STAR RESOURCES LIMITED	19.09x	4.64x	8.72x	1.88%	2.6TCr
ROYAL GOLD, INC.	32.58x	21.31x	26.08x	0.68%	2.19TCr
LUNDIN GOLD INC.	26.56x	11.41x	16.08x	3.2%	2.08TCr
Average	23.73x	9.86x	13.84x	1.37%	5.34TCr
Weighted average by Cap.	23.78x	9.42x	13.45x	1.13%