| EQX.TO |
Equinox Gold Corp |
2017-07-31 |
FS |
Aurizona Gold Mine |
Base case $54/oz |
US$197.1M @5%
|
33.8%
|
US$130.8M
|
5.2 yr |
$754/oz |
6.5 yr |
View ↗
|
| EQX.TO |
|
|
|
Aurizona Gold Mine |
Base case $1,250 per ounce |
US$49.2M @5%
|
12.3%
|
US$130.8M
|
5.2 yr |
$754/oz |
6.5 yr |
|
| EQX.TO |
Equinox Gold Corp |
2017-07-31 |
FS |
Aurizona Gold Mine |
Base case $1,250 per ounce |
US$197.1M @5%
|
33.8%
|
US$130.8M
|
5.2 yr |
$754/oz |
6.5 yr |
View ↗
|
| EQX.TO |
|
|
|
Aurizona Gold Mine |
Base case $54/oz |
US$197.1M @5%
|
33.8%
|
US$130.8M
|
5.2 yr |
$754/oz |
6.5 yr |
|
| AGLD.V |
Austral Gold Limited |
2017-07-11 |
PFS |
Guanaco Mine |
Base case US$1,300 per ounce |
US$3M @5%
|
—
|
—
|
— |
$892/oz Au |
5 yr |
View ↗
|
| PE.V |
Pure Energy Minerals Limited |
2017-06-26 |
PEA |
Clayton Valley |
Base case $12,000/t |
US$264.1M @8%
|
21%
|
US$297M
|
4 yr |
— |
20 yr |
View ↗
|
| AGLD.V |
Austral Gold Limited |
2017-06-09 |
PFS |
Amancaya |
Base case |
US$66.6M @7.5%
|
—
|
US$48.1M
|
— |
$831/oz Au |
5 yr |
View ↗
|
| SF.V |
Safi Silver Corp. |
2017-06-05 |
PEA |
Kombat Copper |
Base case |
US$72M @11%
|
45.5%
|
US$7.7M
|
5 yr |
— |
9 yr |
View ↗
|
| GAU.TO |
Galiano Gold Inc |
2017-06-05 |
FS |
— |
US$1,250/oz |
US$811M @5%
|
—
|
US$150M
|
— |
— |
20 yr |
View ↗
|
| NEXT.TO |
NextSource Materials Inc. |
2017-06-01 |
FS |
Modular Mine |
Base case US$1014 per tonne |
US$34M @8%
|
21.6%
pre-tax 25.2%
|
—
|
4.2 yr |
— |
30 yr |
View ↗
|
| SSRM.TO |
SSR Mining Inc. |
2017-05-31 |
PFS |
Chinchillas |
$19.50 per ounce |
US$178M @5%
|
29.1%
pre-tax 35.2%
|
US$81M
|
3.5 yr |
— |
8 yr |
View ↗
|
| ASM.TO |
Avino Silver & Gold Mines Ltd. |
2017-05-29 |
PEA |
Avino Property |
Base case |
—
pre-tax US$40.5M
|
—
pre-tax 48.4%
|
—
|
2 yr |
— |
7 yr |
View ↗
|
| TRAN.V |
Clean Energy Transition Inc. |
2017-05-23 |
PEA |
Silicon Ridge |
Base case |
C$33.8M @10%
pre-tax C$33.8M
|
132%
pre-tax 157%
|
C$3.5M
|
1 yr |
— |
20 yr |
View ↗
|
| LUN.TO |
Lundin Mining Corporation |
2017-05-11 |
FS |
Neves-Corvo Zinc Expansion |
$1.00/lb |
US$180M @8%
|
22%
|
US$257M
|
4 yr |
— |
— |
View ↗
|
| NWST.V |
NorthWest Copper |
2017-04-20 |
PEA |
— |
Base case |
—
pre-tax C$324M
|
—
pre-tax 21.1%
|
C$476M
|
— |
— |
15 yr |
View ↗
|
| NEXG.V |
NexGold Mining Corp |
2017-04-17 |
PEA |
Goliath Gold |
US$1,225 per ounce |
C$306M @5%
|
25%
|
C$133.2M
|
— |
— |
— |
View ↗
|
| ASM.TO |
Avino Silver & Gold Mines Ltd. |
2017-04-11 |
PEA |
Avino Property |
Base case $18.50/oz |
—
pre-tax US$40.5M
|
—
pre-tax 48.4%
|
—
|
2 yr |
— |
7 yr |
View ↗
|
| LUN.TO |
Lundin Mining Corporation |
2017-04-10 |
FS |
Eagle Mine |
$ 8.00/lb Ni |
US$205M @8%
|
47%
|
US$102M
|
1.5 yr |
— |
— |
View ↗
|
| SPA.V |
Spanish Mountain Gold Ltd. |
2017-04-10 |
PEA |
Off-Site Infrastructure 14.3 Sub-Total 365.6 Indirect Costs |
Base case US$1,250 per ounce |
C$482M @5%
pre-tax C$597M
|
—
|
C$507M
|
3.7 yr |
— |
24 yr |
View ↗
|
| EDR.TO |
Endeavour Silver Corp. |
2017-04-03 |
PFS |
Terronera Mine |
Base case $18 per oz |
US$78.2M @5%
|
21%
|
US$69.2M
|
4.3 yr |
— |
7 yr |
View ↗
|
| AMM.V |
Almaden Minerals Ltd. |
2017-04-03 |
PFS |
Ixtaca Deposit |
Base case $1250/oz |
$310M @5%
pre-tax $484M
|
41%
pre-tax 54%
|
$116.9M
|
2.4 yr |
— |
14 yr |
View ↗
|
| NWST.V |
NorthWest Copper |
2017-04-03 |
PEA |
Kwanika Copper-Gold |
Base case US$3.00 per pound |
—
pre-tax C$324M
|
16.6%
pre-tax 21.1%
|
C$476M
|
4 yr |
— |
15 yr |
View ↗
|
| BEX.V |
Benton Resources Inc |
2017-03-31 |
PEA |
Cape Ray Gold |
Base case |
C$32.4M @7%
pre-tax C$48.5M
|
—
pre-tax 31%
|
C$58.2M
|
2 yr |
— |
9 yr |
View ↗
|
| LAR.TO |
Lithium Argentina |
2017-03-29 |
FS |
Cauchari-Olaroz Lithium |
$12,000/t |
US$803M @10%
|
28.4%
|
US$425M
|
3 yr |
— |
40 yr |
View ↗
|
| LAR.TO |
|
|
|
Cauchari-Olaroz Lithium |
Base case $12,000/t |
US$1.27B @10%
pre-tax US$1.27B
|
—
|
US$425M
|
— |
— |
40 yr |
|
| EDR.TO |
Endeavour Silver Corp. |
2017-03-27 |
PEA |
El Compas Mine |
Base case $18 per oz |
US$12.6M @5%
|
42%
|
US$10M
|
2.1 yr |
— |
4.3 yr |
View ↗
|
| ELE.TO |
Elemental Royalty Corporation |
2017-03-23 |
PEA |
Santiago |
Base case |
US$13M @10%
|
—
|
—
|
— |
— |
12.5 yr |
View ↗
|
| CG.TO |
Centerra Gold Inc |
2017-03-22 |
|
Mount Milligan Mine |
Base case US$1,200 per ounce |
US$1.16B @5%
|
—
|
—
|
— |
— |
— |
View ↗
|
| NEXG.V |
NexGold Mining Corp |
2017-03-08 |
PEA |
Goliath |
$1,225 per ounce |
C$306M
|
25%
|
C$133.2M
|
— |
— |
13 yr |
View ↗
|
| WM.TO |
Wallbridge Mining Company Limited |
2017-03-06 |
PFS |
Fenelon Gold Mine |
$1,689 per ounce |
C$5.8M @5%
|
—
pre-tax 92%
|
C$5.2M
|
— |
— |
— |
View ↗
|
| CIA.TO |
Champion Iron Limited |
2017-02-16 |
FS |
Bloom Lake Mine |
Base case |
C$984M @8%
|
33.3%
pre-tax 43.9%
|
C$326.8M
|
3.1 yr |
— |
21 yr |
View ↗
|
| AUMN.TO |
Golden Minerals Company |
2017-02-15 |
PEA |
Santa Maria |
Base case $1,222/oz |
$6.4M @8%
|
84%
|
$1.2M
|
— |
— |
3.2 yr |
View ↗
|
| AGI.TO |
Alamos Gold Inc. |
2017-02-15 |
FS |
Kirazlı |
Base case $16.00 per ounce |
US$82M @8%
|
44.3%
|
US$152M
|
1.4 yr |
$373/oz |
5 yr |
View ↗
|
| BEX.V |
Benton Resources Inc |
2017-02-09 |
PEA |
Cape Ray Gold |
Base case |
C$56.9M @7%
pre-tax C$82.2M
|
34%
pre-tax 40%
|
C$54.5M
|
2 yr |
— |
9 yr |
View ↗
|
| ZFR.V |
Zephyr Minerals Ltd |
2017-02-07 |
PEA |
Dawson Gold |
Base case US$1,250 /oz |
US$29.1M @5%
pre-tax US$46.7M
|
—
|
US$43.6M
|
2.7 yr |
— |
— |
View ↗
|
| GPH.V |
Graphite One Inc |
2017-01-25 |
PEA |
Integrated American Graphite |
US$6,200 per tonne |
US$1.04B @10%
pre-tax US$1.04B
|
27%
|
US$35M
|
4 yr |
— |
40 yr |
View ↗
|
| LUCA.V |
Luca Mining Corp |
2017-01-23 |
PFS |
Tahuehueto |
Base case $0.87/lb |
$77M @8%
pre-tax $138M
|
36%
pre-tax 56%
|
$32.2M
|
3 yr |
— |
21 yr |
View ↗
|
| GCU.TO |
Gunnison Copper Corp |
2017-01-18 |
FS |
Gunnison Copper |
Base case $2.75/lb |
—
pre-tax $1.17B
|
51%
|
$46.9M
|
2.3 yr |
— |
24 yr |
View ↗
|
| TKO.TO |
Trekor Metals Limited |
2017-01-16 |
FS |
Florence Copper |
Base case US$3.00 per pound |
US$920M @7.5%
pre-tax US$920M
|
—
pre-tax 44%
|
US$200M
|
2.3 yr |
— |
21 yr |
View ↗
|
| TCO.V |
Transatlantic Mining Corp |
2016-12-12 |
PEA |
Alder Gulch |
Base case |
$6M
|
272%
|
$8.8M
|
1.3 yr |
$905/oz Au |
3.6 yr |
View ↗
|
| LUCA.V |
Luca Mining Corp |
2016-12-06 |
PFS |
Tahuehueto Gold-Silver-Lead-Zinc |
Base case $0.87/lb |
$0 @8%
pre-tax $126M
|
33%
pre-tax 50%
|
$32.2M
|
3 yr |
— |
21 yr |
View ↗
|
| RNCH.V |
Ranchero Gold Corp. |
2016-12-05 |
PEA |
Goondicum |
Base case |
US$52.8M
|
178%
|
US$6M
|
1.2 yr |
— |
9 yr |
View ↗
|
| KNT.TO |
K92 Mining Inc. |
2016-11-29 |
PEA |
Kora Deposit |
Base case |
US$415M @5%
|
—
|
—
|
— |
$619/oz AuEq |
— |
View ↗
|
| CG.TO |
Centerra Gold Inc |
2016-11-16 |
FS |
Hardrock |
Base case US$1,250/oz |
C$709M @5%
|
—
|
C$1.25B
|
4.5 yr |
$780/oz |
14.5 yr |
View ↗
|
| GQC.V |
GoldQuest Mining Corp |
2016-11-12 |
PFS |
Romero |
Base case $1,300/oz |
US$203M @5%
pre-tax US$317M
|
28%
pre-tax 39%
|
—
|
2.5 yr |
$595/oz Au |
— |
View ↗
|
| SEA.TO |
Seabridge Gold Inc |
2016-11-07 |
PFS |
KSM |
Base case |
$6.1B @5%
|
10%
|
$5.5B
|
6.4 yr |
— |
— |
View ↗
|
| PTM.TO |
Platinum Group Metals Ltd. |
2016-10-19 |
PFS |
Waterberg PGM |
Base case |
US$320M @8%
|
—
|
—
|
— |
— |
18 yr |
View ↗
|
| PTM.TO |
|
|
|
Waterberg PGM |
Consensus |
US$507M @8%
|
—
|
—
|
— |
— |
18 yr |
|
| AGLD.V |
Austral Gold Limited |
2016-10-13 |
|
Casposo Gold-Silver Mine |
Base case |
$37M @5%
pre-tax $53M
|
—
|
—
|
— |
$1,038/oz Au |
4 yr |
View ↗
|
| KNT.TO |
K92 Mining Inc. |
2016-10-13 |
PEA |
Kainantu Gold |
Base case |
US$415M @5%
pre-tax US$415M
|
113%
|
US$13.8M
|
— |
$619/oz AuEq |
9 yr |
View ↗
|
| KNT.TO |
K92 Mining Inc. |
2016-10-13 |
PEA |
Kainantu Gold |
Base case |
US$415M @5%
pre-tax US$415M
|
113%
|
US$13.8M
|
— |
$619/oz AuEq |
9 yr |
View ↗
|
| AVL.TO |
Avalon Advanced Materials Inc |
2016-09-27 |
PEA |
Separation Rapids Lithium |
Base case US$11,000/tonne |
—
pre-tax C$343M
|
100%
pre-tax 16%
|
C$514M
|
— |
— |
10 yr |
View ↗
|
| GQC.V |
GoldQuest Mining Corp |
2016-09-27 |
PFS |
Romero |
Base case $1,300/oz |
US$202.7M @5%
|
28%
pre-tax 38.6%
|
US$158.6M
|
2.5 yr |
$595/oz AuEq |
— |
View ↗
|
| TRAN.V |
Clean Energy Transition Inc. |
2016-09-14 |
PEA |
Silicon Ridge |
Base case |
C$23.8M @10%
pre-tax C$36.5M
|
33.9%
pre-tax 40%
|
C$10.5M
|
3.1 yr |
— |
20 yr |
View ↗
|
| WVM.V |
West Vault Mining Inc. |
2016-09-01 |
PFS |
Hasbrouck |
$1,275/oz Au |
US$120M @5%
|
43%
|
US$47M
|
3.1 yr |
$709/oz Au |
— |
View ↗
|
| LUG.TO |
Lundin Gold Inc |
2016-07-29 |
FS |
Fruta del Norte |
Base case $1,250/ounce |
US$1.28B @5%
|
23.8%
|
—
|
3.7 yr |
— |
— |
View ↗
|
| LUN.TO |
Lundin Mining Corporation |
2016-06-29 |
PEA |
Eagle Mine |
$8.00/lb Ni |
US$181M @8%
|
40%
|
US$94.8M
|
1 yr |
— |
— |
View ↗
|
| AEC.V |
Anfield Energy Inc. |
2016-06-27 |
PEA |
Velvet-Wood Uranium |
US$65 per pound |
US$63M @8%
pre-tax US$63M
|
—
pre-tax 41%
|
—
|
— |
— |
7 yr |
View ↗
|
| AEC.V |
|
|
|
Velvet-Wood Uranium |
Base case US$65 per pound |
US$37.3M @8%
|
24%
|
—
|
— |
— |
7 yr |
|
| NOU.TO |
Nouveau Monde Graphite Inc. |
2016-06-22 |
PEA |
Tony Claim |
Base case |
$237M @8%
pre-tax $403.7M
|
24.7%
pre-tax 31.2%
|
$144.5M
|
2.9 yr |
— |
25.7 yr |
View ↗
|
| LUG.TO |
Lundin Gold Inc |
2016-06-06 |
FS |
Fruta Del Norte |
Base case $1,250/ounce |
US$1.28B @5%
|
23.8%
|
US$669M
|
3.7 yr |
$623/oz |
13 yr |
View ↗
|
| DML.TO |
Denison Mines Corp. |
2016-05-12 |
PEA |
Wheeler River |
Base case US$44 per pound |
—
pre-tax C$513M
|
—
pre-tax 20.4%
|
C$336M
|
— |
— |
7 yr |
View ↗
|
| DML.TO |
|
|
|
Wheeler River |
US$62.60 per pound U3O8 |
—
pre-tax C$1.42B
|
—
pre-tax 34.1%
|
C$336M
|
— |
— |
7 yr |
|
| FPC.V |
Falco Resources Ltd |
2016-05-09 |
PEA |
Horne 5 Gold |
$1,250 per ounce |
C$667M @5%
|
16%
|
C$905.2M
|
4 yr |
$427/oz Au |
4 yr |
View ↗
|
| FPC.V |
|
|
|
Horne 5 Gold |
Base case US$1,250/oz |
—
pre-tax C$1.13B
|
20%
pre-tax 20%
|
C$905.2M
|
4.1 yr |
$427/oz Au |
4 yr |
|
| DML.TO |
Denison Mines Corp. |
2016-05-04 |
PEA |
Wheeler River |
$62.60 per pound U3O8 |
—
pre-tax C$1.42B
|
17.8%
pre-tax 34.1%
|
—
|
— |
— |
— |
View ↗
|
| PML.V |
Panoro Minerals Ltd. |
2016-05-02 |
PEA |
Antilla Copper-Molybdenum |
Base case US$3.25 per pound |
US$225M @7.5%
pre-tax US$491M
|
15.1%
pre-tax 22.1%
|
US$603M
|
3.3 yr |
— |
24 yr |
View ↗
|
| IVN.TO |
Ivanhoe Mines |
2016-05-02 |
PEA |
Kipushi Zinc-Copper |
Base case $1.02 /lb |
US$533M @8%
|
31%
|
—
|
2.2 yr |
— |
10 yr |
View ↗
|
| LAM.TO |
Laramide Resources Ltd |
2016-04-21 |
PEA |
Key Production and Financial Parameters Mine |
Base case |
—
pre-tax US$598M
|
45.4%
|
US$268M
|
2.5 yr |
— |
12 yr |
View ↗
|
| SCY.V |
Scandium International Mining Corp |
2016-04-18 |
FS |
Nyngan Scandium |
Base case |
US$177M @10%
|
15.2%
|
US$87.1M
|
3.3 yr |
— |
20 yr |
View ↗
|
| USA.TO |
Americas Gold and Silver Corporation |
2016-03-30 |
FS |
San Rafael Property |
Base case $16.00 per ounce |
—
pre-tax US$24.7M
|
—
pre-tax 27%
|
US$22M
|
— |
$17.16/oz |
5.5 yr |
View ↗
|
| GCU.TO |
Gunnison Copper Corp |
2016-03-29 |
PFS |
Gunnison Copper |
$2.75/lb |
—
pre-tax $1.2B
|
—
pre-tax 57.9%
|
$45.9M
|
1.8 yr |
— |
27 yr |
View ↗
|
| RTG.TO |
RTG Mining Inc. |
2016-03-18 |
FS |
Mabilo Copper-Gold |
Base case |
US$197M
|
43.6%
|
—
|
2.5 yr |
— |
— |
View ↗
|
| CKG.V |
Chesapeake Gold Corp |
2016-03-07 |
PFS |
Metates Site Mining Equipment Mine |
Base case $1,200/oz |
$737M @5%
pre-tax $1.78B
|
—
|
$1.91B
|
11.2 yr |
$662/oz |
30 yr |
View ↗
|
| BEX.V |
Benton Resources Inc |
2016-03-07 |
PEA |
Cape Ray Gold |
Base case |
C$32.6M @7%
pre-tax C$48.4M
|
24%
pre-tax 29%
|
C$47.3M
|
3 yr |
— |
6 yr |
View ↗
|
| RK.V |
Rockhaven Resources Ltd. |
2016-03-01 |
PEA |
Klaza Gold-Silver Property |
Base case US$1200/oz |
C$86M @5%
pre-tax C$150M
|
14%
pre-tax 20%
|
C$262M
|
6 yr |
$966/oz AuEQ |
14 yr |
View ↗
|
| AME.V |
Abacus Mining & Exploration Corporation |
2016-02-23 |
FS |
Ajax Deposit |
US$3.21/lb |
—
pre-tax $872.5M
|
11.1%
pre-tax 13.4%
|
—
|
6.7 yr |
— |
18 yr |
View ↗
|
| AFM.V |
Alphamin Resources Corp. |
2016-02-23 |
FS |
Bisie Tin |
Base case |
US$84.7M @15%
|
36.4%
|
US$119.2M
|
— |
— |
10.5 yr |
View ↗
|
| SURG.V |
Surge Copper Corp |
2016-02-09 |
PEA |
Ootsa |
Base case |
C$186M @5%
|
81%
|
C$64M
|
1 yr |
— |
12 yr |
View ↗
|
| FVL.TO |
Freegold Ventures Limited |
2016-01-25 |
PEA |
Golden Summit |
Base case US$1,300/oz |
$188M @5%
|
19.6%
|
—
|
3.3 yr |
— |
24 yr |
View ↗
|
| MJS.V |
Majestic Gold Corp |
2016-01-21 |
PEA |
Songjiagou |
Base case US$1,084 per ounce |
US$335M @10%
|
—
|
—
|
— |
— |
— |
View ↗
|
| MJS.V |
|
|
|
Songjiagou |
Base case US$1,355 per ounce |
US$232M @10%
|
—
|
—
|
— |
— |
— |
|
| CCM.TO |
Canagold Resources Ltd |
2016-01-19 |
PEA |
El Compas Gold-Silver Mine |
Base case US$1100 / Oz Au |
US$48.3M @5%
|
102%
pre-tax 67.4%
|
US$7.7M
|
0.5 yr |
$614/oz AuEq |
7.3 yr |
View ↗
|
| URE.TO |
Ur-Energy Inc. |
2016-01-19 |
PEA |
Lost Creek Property |
Base case |
—
|
2%
|
US$46.5M
|
— |
— |
9 yr |
View ↗
|
| AMM.V |
Almaden Minerals Ltd. |
2015-12-09 |
PEA |
Ixtaca Gold-Silver Deposit |
Base case $1150/oz |
$166M @5%
pre-tax $266M
|
30%
pre-tax 39%
|
$100.2M
|
3.3 yr |
— |
13 yr |
View ↗
|
| MKA.V |
Mkango Magnetic Materials Limited |
2015-11-09 |
PFS |
Songwe Hill Rare Earth |
Base case |
US$345M @10%
|
37%
|
US$216.3M
|
— |
— |
18 yr |
View ↗
|
| PML.V |
Panoro Minerals Ltd. |
2015-11-09 |
PEA |
Cotabambas |
Base case |
$683.9M
|
16.7%
|
—
|
3.6 yr |
— |
— |
View ↗
|
| ETG.TO |
Entree Resources Ltd. |
2015-11-09 |
PEA |
Ann Mason |
Base case US$3.00/lb |
US$770M @7.5%
pre-tax US$1.16B
|
13.7%
|
US$1.35B
|
— |
— |
— |
View ↗
|
| ETG.TO |
Entree Resources Ltd. |
2015-09-09 |
PEA |
Ann Mason |
Low case |
$815M @5%
|
10.3%
|
$1.35B
|
8.7 yr |
$1.57/lb Cu |
25 yr |
View ↗
|
| ETG.TO |
|
|
|
Ann Mason |
Base case $3.00/lb |
$1.38B @5%
pre-tax $1.16B
|
13.7%
pre-tax 15.8%
|
$1.35B
|
6.9 yr |
$1.57/lb Cu |
25 yr |
|
| ETG.TO |
|
|
|
Ann Mason |
High case |
$1.93B @5%
|
16.8%
|
$1.35B
|
5.7 yr |
$1.57/lb Cu |
25 yr |
|
| CG.TO |
Centerra Gold Inc |
2015-09-03 |
FS |
Öksüt |
Base case $1,250 per ounce |
US$242M @8%
|
42.5%
|
—
|
— |
— |
— |
View ↗
|
| GRC.TO |
Gold Springs Resource Corp |
2015-08-12 |
PEA |
Gold Springs |
Base case $21/oz |
US$92.1M @5%
pre-tax US$137.4M
|
35.8%
pre-tax 49.9%
|
US$55M
|
3.2 yr |
— |
3.1 yr |
View ↗
|
| GRC.TO |
|
|
|
Gold Springs |
$1000/oz Au |
US$15.8M @5%
|
—
|
US$55M
|
— |
— |
3.1 yr |
|
| CG.TO |
Centerra Gold Inc |
2015-07-28 |
FS |
Öksüt |
Base case $1,250 per ounce |
US$242M @8%
|
42.5%
|
US$221M
|
— |
$490/oz |
8 yr |
View ↗
|
| BTO.TO |
B2Gold Corp |
2015-07-24 |
FS |
Fekola |
$1,200 per ounce |
—
pre-tax $1.01B
|
—
pre-tax 35%
|
$395M
|
— |
— |
12.5 yr |
View ↗
|
| TXG.TO |
Torex Gold |
2015-07-21 |
PEA |
Media Luna |
Base case US$1,200/oz |
US$729M @5%
|
24.6%
|
—
|
3.7 yr |
— |
13 yr |
View ↗
|
| WVM.V |
West Vault Mining Inc. |
2015-07-17 |
PFS |
Hasbrouck |
Base case $1,225/oz |
$75M @5%
|
26%
|
—
|
— |
— |
— |
View ↗
|
| EXN.V |
Excellon Resources Inc |
2015-07-16 |
PEA |
Platosa Optimization |
Base case $17/oz |
US$39M @7.5%
|
118%
|
—
|
1.9 yr |
— |
— |
View ↗
|
| LIO.V |
Lion One Metals Limited |
2015-07-15 |
PEA |
Tuvatu Gold |
Base case |
US$117M @5%
|
67%
|
US$48.6M
|
1.5 yr |
$779/oz |
— |
View ↗
|
| MARI.TO |
Marimaca Copper Corp. |
2015-06-16 |
PEA |
Berta Sur Deposit |
Base case US$2.80/lb |
US$35.2M @8%
|
75%
|
US$23M
|
— |
— |
— |
View ↗
|
| ELD.TO |
Eldorado Gold |
2015-06-15 |
FS |
Tocantinzinho Gold |
Base case $1,250/oz |
US$245M @5%
|
13.5%
|
US$466M
|
— |
— |
— |
View ↗
|
| BTO.TO |
B2Gold Corp |
2015-06-11 |
FS |
Fekola Gold |
$1,300 per ounce |
—
pre-tax US$1.01B
|
—
pre-tax 35%
|
US$395M
|
2.2 yr |
— |
12.5 yr |
View ↗
|
| WVM.V |
West Vault Mining Inc. |
2015-06-03 |
PFS |
Hasbrouck |
Base case US$1,300 per ounce |
US$75.3M @5%
|
26%
|
US$54.3M
|
— |
$779/oz Au |
— |
View ↗
|
| WVM.V |
|
|
|
Hasbrouck |
US$1,225/oz Au |
US$75.3M @5%
|
26%
|
US$54.3M
|
— |
$779/oz Au |
— |
|
| GQC.V |
GoldQuest Mining Corp |
2015-06-02 |
PEA |
— |
Base case |
US$355M @6%
|
46%
|
—
|
— |
$572/oz Au |
— |
View ↗
|
| EXN.V |
Excellon Resources Inc |
2015-06-02 |
PEA |
Platosa Optimization |
Base case $17/oz |
$39M @7.5%
|
118%
|
$9.9M
|
1.9 yr |
$9/oz |
— |
View ↗
|
| LIO.V |
Lion One Metals Limited |
2015-05-31 |
PEA |
Tuvatu |
Base case $1,200 per oz |
—
pre-tax US$117M
|
52%
pre-tax 67%
|
US$48.6M
|
1.5 yr |
$779/oz |
7.4 yr |
View ↗
|
| NCAU.V |
Newcore Gold Ltd. |
2015-05-27 |
PEA |
Enchi Gold |
$1300/oz |
—
pre-tax $102M
|
—
pre-tax 33%
|
—
|
— |
— |
— |
View ↗
|
| ELD.TO |
Eldorado Gold |
2015-05-26 |
FS |
Certej |
Base case $1,250/oz |
US$229M @5%
|
13%
|
—
|
— |
$745/oz |
— |
View ↗
|
| RTH.V |
Rathdowney Resources Ltd. |
2015-05-14 |
PEA |
Olza |
Base case $1.10/lb |
$170M @8%
|
30%
|
$227M
|
2.4 yr |
— |
— |
View ↗
|
| GAU.TO |
Galiano Gold Inc |
2015-05-14 |
PFS |
Asanko Gold Mine |
US$1,300 per ounce |
US$770M @5%
|
27%
|
—
|
— |
$798/oz |
10.5 yr |
View ↗
|
| EDR.TO |
Endeavour Silver Corp. |
2015-05-11 |
PEA |
Terronera |
Base case |
US$48.6M @5%
pre-tax US$74.5M
|
20%
|
US$65.4M
|
3.7 yr |
— |
10.3 yr |
View ↗
|
| MKO.V |
Mako Mining Corp. |
2015-05-01 |
PEA |
San Albino Gold Deposit |
Base case |
US$105.4M @5%
|
37.4%
|
US$2.3M
|
2.2 yr |
— |
— |
View ↗
|
| GQC.V |
GoldQuest Mining Corp |
2015-04-29 |
PEA |
Romero Gold-Copper |
Base case $1,225/oz |
US$219M @6%
pre-tax US$355M
|
34%
pre-tax 46%
|
US$143M
|
2.7 yr |
$572/oz Au |
58 yr |
View ↗
|
| ORE.TO |
Orezone Gold Corporation |
2015-04-28 |
FS |
Bomboré Mine |
Base case $1,100/oz |
US$196M @5%
|
24.4%
|
US$250M
|
2.7 yr |
$678/oz |
10.7 yr |
View ↗
|
| WEC.V |
Winchester Equity Corporation |
2015-04-22 |
FS |
Lac Otelnuk |
Base case |
US$10.17B
|
15.8%
|
—
|
7.2 yr |
— |
30 yr |
View ↗
|
| RTH.V |
Rathdowney Resources Ltd. |
2015-04-20 |
PEA |
Olza Zinc-Lead |
Consensus $47.42/tonne |
US$170M @8%
|
30%
|
US$330M
|
2.4 yr |
— |
— |
View ↗
|
| PML.V |
Panoro Minerals Ltd. |
2015-04-09 |
PEA |
Cotabambas |
Base case |
US$683.9M @7.5%
|
—
|
—
|
3.1 yr |
— |
17 yr |
View ↗
|
| PML.V |
Panoro Minerals Ltd. |
2015-04-09 |
PEA |
Cotabambas Copper-Gold-Silver |
Base case |
US$627.5M @7.5%
pre-tax US$981.7M
|
14.4%
pre-tax 17.3%
|
US$1.38B
|
4 yr |
— |
19 yr |
View ↗
|
| BSX.TO |
Belo Sun Mining Corp |
2015-03-30 |
FS |
Volta Grande Gold |
High case |
US$830M @5%
pre-tax US$1.15B
|
32%
pre-tax 43%
|
US$298M
|
— |
$779/oz |
17 yr |
View ↗
|
| BSX.TO |
|
|
|
Volta Grande Gold |
Base case $1,200/oz |
US$640M @5%
pre-tax US$918M
|
26%
pre-tax 36%
|
US$298M
|
— |
$779/oz |
17 yr |
|
| BSX.TO |
|
|
|
Volta Grande Gold |
Low case |
US$447M @5%
pre-tax US$688M
|
20%
pre-tax 29%
|
US$298M
|
— |
$779/oz |
17 yr |
|
| MKO.V |
Mako Mining Corp. |
2015-03-16 |
PEA |
San Albino Gold Deposit |
Base case US$703 per ounce |
US$105.8M @5%
|
20.3%
|
US$2.3M
|
3.8 yr |
$391/oz |
16 yr |
View ↗
|
| NCAU.V |
Newcore Gold Ltd. |
2015-03-02 |
PEA |
Enchi Gold |
Base case $1300/oz |
US$102M @5%
pre-tax US$102M
|
24%
pre-tax 33%
|
US$84M
|
3.4 yr |
— |
8.7 yr |
View ↗
|
| NEXT.TO |
NextSource Materials Inc. |
2015-02-05 |
FS |
Molo |
Base case |
US$389.8M @10%
|
31.2%
|
US$149.9M
|
4.8 yr |
— |
26 yr |
View ↗
|
| NG.TO |
NovaGold Resources Inc. |
2015-01-28 |
FS |
Donlin Gold |
Base case |
US$547M @5%
|
—
|
—
|
— |
— |
— |
View ↗
|
| ACS.V |
Archon Minerals Limited |
2015-01-27 |
PFS |
Jay |
Base case |
US$610M @7%
pre-tax US$1.13B
|
16%
pre-tax 21%
|
US$657M
|
— |
— |
— |
View ↗
|
| URE.TO |
Ur-Energy Inc. |
2015-01-27 |
PEA |
Shirley Basin |
Base case |
US$146M
|
—
pre-tax 117%
|
—
|
— |
— |
— |
View ↗
|
| DMX.V |
District Metals Corp |
2015-01-26 |
PEA |
Strieborná Silver-Copper |
Base case $20/oz |
US$5M @5%
pre-tax US$11M
|
8.3%
pre-tax 12.4%
|
US$25.3M
|
5.1 yr |
— |
7 yr |
View ↗
|
| MGM.V |
Maple Gold Mines Ltd |
2015-01-22 |
PEA |
Douay Gold |
US$1,350 per ounce |
$25M @5%
|
55%
|
—
|
— |
— |
— |
View ↗
|
| VMXX.V |
Valhalla Metals Inc |
2015-01-12 |
PEA |
Wind Mountain |
Base case $1,300 per ounce |
—
pre-tax US$42.9M
|
—
pre-tax 29%
|
US$45.4M
|
2.2 yr |
— |
— |
View ↗
|
| SCY.V |
Scandium International Mining Corp |
2014-10-24 |
PEA |
Nyngan Scandium |
Base case |
US$175M @10%
|
40.6%
|
US$77.4M
|
2.5 yr |
— |
20 yr |
View ↗
|
| SCY.V |
Scandium International Mining Corp |
2014-10-14 |
PEA |
Nyngan Scandium |
Base case |
US$175M @10%
|
40.6%
|
US$77.4M
|
2.5 yr |
— |
20 yr |
View ↗
|
| GCOM.V |
Green Shift Commodities Ltd. |
2014-09-25 |
PEA |
Laguna Salada |
$60/lb |
US$55M @7.5%
|
18%
pre-tax 24%
|
US$136M
|
2.5 yr |
— |
10 yr |
View ↗
|
| GCOM.V |
|
|
|
Laguna Salada |
Consensus $70/lb |
US$98M @7.5%
|
35%
|
US$136M
|
1.9 yr |
— |
10 yr |
|
| MKA.V |
Mkango Magnetic Materials Limited |
2014-09-23 |
PFS |
Songwe Hill Rare Earth |
Base casenominal |
US$293M @10%
|
36%
|
US$217.3M
|
— |
— |
18 yr |
View ↗
|
| DAU.V |
Desert Gold Ventures Inc |
2014-09-17 |
PEA |
Barani East Gold Mine |
Base case |
US$15M
|
—
|
US$8.7M
|
— |
— |
— |
View ↗
|
| SCZ.V |
Santacruz Silver Mining Ltd |
2014-09-11 |
PEA |
San Felipe |
Base case US$19.91 per ounce |
US$61.2M @5%
pre-tax US$103.5M
|
60.6%
pre-tax 61%
|
US$36.3M
|
2.3 yr |
— |
7.5 yr |
View ↗
|
| GGD.TO |
GoGold Resources Inc. |
2014-09-10 |
PEA |
Santa Gertrudis Mine |
Base case US$1,250 per ounce |
US$150M @5%
|
58%
|
US$48M
|
1.7 yr |
— |
12 yr |
View ↗
|
| AMM.V |
Almaden Minerals Ltd. |
2014-09-03 |
PEA |
Ixtaca Gold-Silver Deposit |
Base case |
$515M @5%
pre-tax $842M
|
37%
pre-tax 29%
|
$399M
|
2.7 yr |
— |
9 yr |
View ↗
|
| FMS.V |
Focus Graphite Inc |
2014-08-08 |
FS |
Lac Knife Graphite |
Base case |
—
|
41.8%
|
—
|
2.1 yr |
— |
— |
View ↗
|
| GCOM.V |
Green Shift Commodities Ltd. |
2014-08-05 |
PEA |
Laguna Salada Deposit |
$60/lb |
—
pre-tax US$55M
|
18%
pre-tax 24%
|
US$134M
|
2.5 yr |
— |
10 yr |
View ↗
|
| GCOM.V |
|
|
|
Laguna Salada Deposit |
Consensus $70/lb |
US$98M @7.5%
|
35%
|
US$134M
|
1.9 yr |
— |
10 yr |
|
| FT.TO |
Fortune Minerals Limited |
2014-07-24 |
PEA |
Revenue Silver Mine |
Base case US$20/oz |
US$58.8M @6%
pre-tax US$69.6M
|
73.2%
pre-tax 76.4%
|
—
|
— |
— |
8 yr |
View ↗
|
| FMS.V |
Focus Graphite Inc |
2014-06-25 |
FS |
Lac Knife |
Base case US$1,713 per tonne |
$383M
pre-tax $383M
|
24.1%
pre-tax 30.1%
|
—
|
3.2 yr |
— |
25 yr |
View ↗
|
| PAAS.TO |
Pan American Silver Corp |
2014-06-23 |
PEA |
Dolores Mine |
$22 per ounce |
—
|
33%
|
$104.5M
|
1.7 yr |
— |
12 yr |
View ↗
|
| PAAS.TO |
|
|
|
Dolores Mine |
$19 per ounce |
—
|
27%
|
$104.5M
|
— |
— |
12 yr |
|
| GQC.V |
GoldQuest Mining Corp |
2014-05-27 |
PEA |
Romero Gold-Copper |
Base case |
—
pre-tax US$318M
|
15.1%
pre-tax 19.7%
|
US$374M
|
— |
$353/oz |
— |
View ↗
|
| AYA.TO |
Aya Gold & Silver Inc. |
2014-05-22 |
PFS |
Zgounder Silver Mine |
Base case |
US$27.9M
|
—
|
—
|
— |
— |
6 yr |
View ↗
|
| BZ.V |
Benz Mining Corp. |
2014-05-22 |
PEA |
San Javier |
$3.05/lb |
—
pre-tax US$67M
|
18%
pre-tax 23%
|
US$113M
|
3 yr |
— |
8 yr |
View ↗
|
| IZN.V |
InZinc Mining Ltd |
2014-05-07 |
PEA |
West Desert |
Base case |
US$258.1M @8%
|
23%
|
US$247.4M
|
3.7 yr |
— |
14.8 yr |
View ↗
|
| GRC.TO |
Gold Springs Resource Corp |
2014-05-01 |
PEA |
Gold Springs |
Base case $1,300/oz |
US$109M @5%
pre-tax US$162M
|
—
pre-tax 57.5%
|
—
|
— |
— |
— |
View ↗
|
| GRC.TO |
|
|
|
Gold Springs |
$1,000/oz |
—
pre-tax US$82M
|
—
pre-tax 33%
|
—
|
— |
— |
— |
|
| GRC.TO |
|
|
|
Gold Springs |
$1,900/oz |
—
pre-tax US$324M
|
—
|
—
|
— |
— |
— |
|
| AMM.V |
Almaden Minerals Ltd. |
2014-04-16 |
PEA |
Ixtaca Gold-Silver Deposit |
Base case US$1320/oz |
US$437M @5%
pre-tax US$728M
|
22%
pre-tax 29%
|
US$496M
|
4.3 yr |
— |
12.1 yr |
View ↗
|
| ELEF.TO |
Silver Elephant Mining Corp |
2014-04-03 |
PEA |
Chandgana Tal Coal |
Base case $17.70 per tonne |
$47.8M @10%
|
36%
|
$30.9M
|
5.3 yr |
— |
30 yr |
View ↗
|
| FT.TO |
Fortune Minerals Limited |
2014-04-02 |
FS |
Nico |
Base case US$10.50/lb |
C$505M @7%
pre-tax C$254M
|
23.2%
pre-tax 23.6%
|
C$589M
|
— |
— |
20 yr |
View ↗
|
| IZN.V |
InZinc Mining Ltd |
2014-04-01 |
PEA |
West Desert Zinc-Iron-Copper |
US$1/lb |
—
|
23%
|
US$247.4M
|
3.7 yr |
— |
14.8 yr |
View ↗
|
| TMQ.TO |
Trilogy Metals Inc. |
2014-04-01 |
PEA |
Bornite |
$2.90/lb |
—
pre-tax $535M
|
—
|
—
|
— |
— |
— |
View ↗
|
| DPM.TO |
DPM Metals Inc. |
2014-03-28 |
FS |
Krumovgrad |
Base case $1,250 per ounce |
US$143.9M @7.5%
|
26.3%
|
US$164M
|
2.5 yr |
— |
8 yr |
View ↗
|
| AYA.TO |
Aya Gold & Silver Inc. |
2014-03-20 |
PEA |
Zgounder Silver Mine |
Base case |
US$65.9M
|
—
|
—
|
— |
— |
— |
View ↗
|
| AYA.TO |
Aya Gold & Silver Inc. |
2014-03-05 |
PEA |
Zgounder Silver Mine |
Base case |
US$65.9M @6.5%
|
—
|
US$1M
|
— |
— |
14 yr |
View ↗
|
| SRL.V |
Salazar Resources |
2014-02-28 |
PEA |
El Domo |
Base case US$ 3.06/lb |
US$86.7M @10%
|
30%
|
—
|
2 yr |
— |
14 yr |
View ↗
|
| CG.TO |
Centerra Gold Inc |
2014-02-19 |
PEA |
Öksüt |
Base case $1,300 per ounce |
US$117M @8%
|
19%
|
US$166M
|
— |
— |
11 yr |
View ↗
|
| GCU.TO |
Gunnison Copper Corp |
2014-02-18 |
PFS |
Gunnison Copper |
$2.75/lb |
US$824.2M @7.5%
pre-tax US$1.24B
|
44.7%
pre-tax 61.3%
|
US$284.8M
|
2.4 yr |
— |
20 yr |
View ↗
|
| LA.V |
Los Andes Copper Ltd |
2014-02-18 |
PEA |
Vizcachitas |
Base case $2.75/lb |
—
pre-tax $746M
|
9.5%
pre-tax 11.4%
|
$2.9B
|
5.9 yr |
— |
28 yr |
View ↗
|
| PTM.TO |
Platinum Group Metals Ltd. |
2014-02-14 |
PEA |
Waterberg Property |
Base case |
US$5.1B @7.5%
pre-tax US$804.7M
|
14%
pre-tax 16.4%
|
US$17.8B
|
— |
— |
22 yr |
View ↗
|
| ORE.TO |
Orezone Gold Corporation |
2014-01-22 |
PEA |
M 5 |
Base case |
—
|
8.2%
|
US$180M
|
— |
— |
8.1 yr |
View ↗
|
| CGG.TO |
China Gold International Resources Corp. |
2014-01-15 |
FS |
Jiama Copper-Polymetallic Mine |
Base case |
US$1.3B @9%
|
24%
|
—
|
6.7 yr |
— |
35 yr |
View ↗
|
| BAT.V |
Batero Gold Corp. |
2013-12-18 |
PEA |
Batero-Quinchia Gold |
Base case US$1,400/oz |
US$47.3M @5%
pre-tax US$69.1M
|
21%
pre-tax 27%
|
US$97.3M
|
2.5 yr |
— |
7 yr |
View ↗
|
| LA.V |
Los Andes Copper Ltd |
2013-12-13 |
PEA |
Vizcachitas |
Base case $2.75/lb |
$746M
|
9.5%
pre-tax 11.4%
|
—
|
5.9 yr |
— |
28 yr |
View ↗
|
| OMI.V |
Orosur Mining Inc |
2013-11-13 |
FS |
Arenal Deeps Mine |
Base case US$1,200/oz |
US$7.2M @5%
|
—
|
—
|
— |
— |
0.7 yr |
View ↗
|
| OMI.V |
|
|
|
Arenal Deeps Mine |
Base case US$ 1,200/oz |
US$10M @5%
|
—
|
—
|
— |
— |
0.7 yr |
|
| FMS.V |
Focus Graphite Inc |
2013-11-07 |
PEA |
Lac Knife Graphite |
Base case US$ 1866 per tonne |
US$317M @8%
pre-tax US$9M
|
28.6%
pre-tax 36.4%
|
—
|
— |
— |
20 yr |
View ↗
|
| BAT.V |
Batero Gold Corp. |
2013-11-04 |
PEA |
Batero-Quinchia Gold |
Base case US$1,400/oz |
US$47.3M @5%
pre-tax US$69.1M
|
21%
pre-tax 27%
|
US$97.3M
|
2.5 yr |
— |
7 yr |
View ↗
|
| WEX.V |
Western Exploration Inc |
2013-10-29 |
PFS |
Sevier Lake Playa Property |
Base case |
$629M @8%
pre-tax $957M
|
20%
pre-tax 24%
|
$378M
|
5.5 yr |
— |
30 yr |
View ↗
|
| IFOS.V |
Itafos Inc. |
2013-10-17 |
FS |
Santana Phosphate |
Base case US$345 /tonne |
US$396M @10%
|
19.9%
|
US$427M
|
5 yr |
— |
32 yr |
View ↗
|
| CRE.V |
Critical Elements Lithium Corporation |
2013-09-23 |
FS |
Rose |
$118/lb |
C$279M @8%
|
25%
|
—
|
— |
— |
17 yr |
View ↗
|
| CRE.V |
|
|
|
Rose |
Base case |
—
pre-tax C$488M
|
—
pre-tax 33%
|
—
|
— |
— |
17 yr |
|
| SAU.TO |
St. Augustine Gold and Copper Limited |
2013-09-18 |
PFS |
King-king Copper-Gold |
$1,250/oz |
—
pre-tax US$2B
|
24%
pre-tax 24.8%
|
US$2.04B
|
2.4 yr |
— |
5 yr |
View ↗
|
| TMQ.TO |
Trilogy Metals Inc. |
2013-09-12 |
PEA |
Arctic Open-Pit Polymetallic |
Base case $2.90/lb |
US$537.2M @8%
pre-tax US$927.7M
|
17.9%
pre-tax 22.8%
|
US$717.7M
|
— |
— |
12 yr |
View ↗
|
| TVI.V |
Tvi Pacific Inc. |
2013-09-10 |
FS |
Agata High-Iron DSO |
Base case |
US$37.9M @10%
|
187%
|
US$10.1M
|
1 yr |
— |
— |
View ↗
|
| LEM.V |
Leading Edge Materials Corp. |
2013-09-03 |
PEA |
Woxna Graphite |
Base case |
US$26.6M @8%
|
—
|
US$16.7M
|
3.9 yr |
— |
13 yr |
View ↗
|
| WVM.V |
West Vault Mining Inc. |
2013-08-01 |
PEA |
TUG Property |
Base case $1,700 per ounce |
$9M @8%
pre-tax $12M
|
26%
pre-tax 33%
|
$24M
|
— |
— |
4 yr |
View ↗
|
| TMQ.TO |
Trilogy Metals Inc. |
2013-07-30 |
PEA |
Arctic Open-Pit Polymetallic |
Base case |
US$537.2M @8%
pre-tax US$927.7M
|
22.8%
pre-tax 23%
|
US$963.7M
|
— |
— |
12 yr |
View ↗
|
| SFR.V |
Sandfire Resources America Inc. |
2013-07-24 |
PEA |
Black Butte Copper |
Base case $3.05 / pound |
$110M @8%
pre-tax $218M
|
20.2%
pre-tax 30.5%
|
$217.8M
|
4.7 yr |
— |
11 yr |
View ↗
|
| MQM.V |
MetalQuest Mining Inc. |
2013-07-23 |
PEA |
Murray Brook Deposit |
Base case |
$96.4M @5%
|
11.4%
|
$261M
|
5.4 yr |
— |
9.5 yr |
View ↗
|
| SFR.V |
Sandfire Resources America Inc. |
2013-06-24 |
PEA |
Black Butte Copper |
Base case $3.05 / pound |
US$218M @8%
pre-tax US$218M
|
—
pre-tax 30.5%
|
US$217.8M
|
4.7 yr |
— |
11 yr |
View ↗
|
| MQM.V |
MetalQuest Mining Inc. |
2013-06-05 |
PEA |
Murray Brook Deposit |
Base case |
C$96.4M @5%
|
11.4%
|
C$261M
|
5.4 yr |
— |
9.5 yr |
View ↗
|
| WHY.V |
West High Yield (W.H.Y.) Resources Ltd. |
2013-06-04 |
PEA |
Record Ridge |
Base case |
US$830M @5%
pre-tax US$1.34B
|
17%
pre-tax 21%
|
US$608M
|
— |
— |
42 yr |
View ↗
|
| VGZ.TO |
Vista Gold Corp. |
2013-05-29 |
PFS |
Mt. Todd Gold |
$1,450 per ounce |
$591.3M @5%
|
15.9%
|
$1.05B
|
— |
— |
13 yr |
View ↗
|
| AG.TO |
First Majestic Silver Corp. |
2013-05-28 |
PEA |
San Martin Silver Mine |
$25.94 per ounce |
US$52M @5%
|
130%
|
US$7.5M
|
— |
— |
— |
View ↗
|
| USA.TO |
Americas Gold and Silver Corporation |
2013-05-22 |
PEA |
El Cajón and San Rafael Deposits |
Base case |
$20.5M @5%
|
—
|
$85.3M
|
2 yr |
— |
— |
View ↗
|
| CNT.TO |
Century Global Commodities Corporation |
2013-05-10 |
PEA |
Joyce Lake DSO |
Base case |
$94.5M @8%
pre-tax $90.4M
|
35%
pre-tax 37%
|
—
|
2.9 yr |
— |
— |
View ↗
|
| BSX.TO |
Belo Sun Mining Corp |
2013-05-06 |
PFS |
Volta Grande |
Base case US$1,450/ounce |
US$474.2M @5%
|
15.2%
|
US$749.1M
|
— |
— |
— |
View ↗
|
| K.TO |
Kinross Gold Corporation |
2013-04-29 |
PFS |
Tasiast |
Base case $1,500 per ounce |
US$1.1B @6%
|
11%
|
US$2.7B
|
— |
$735/oz |
— |
View ↗
|
| AVL.TO |
Avalon Advanced Materials Inc |
2013-04-17 |
FS |
Nechalacho Rare Earth Elements |
Base case |
C$1.35B @10%
|
100%
pre-tax 19.6%
|
C$1.57B
|
4.3 yr |
— |
20 yr |
View ↗
|
| CKG.V |
Chesapeake Gold Corp |
2013-03-28 |
PFS |
Metates |
Base case $1,350/oz |
—
|
8%
|
—
|
4.9 yr |
— |
— |
View ↗
|
| SMY.V |
Search Minerals Inc |
2013-03-25 |
PEA |
Foxtrot REE |
Base case |
—
|
—
pre-tax 27%
|
$221M
|
3.8 yr |
— |
10 yr |
View ↗
|
