| CNT.TO |
Century Global Commodities Corporation |
2013-03-25 |
PEA |
Joyce Lake DSO |
Base case |
—
pre-tax $94.5M
|
—
pre-tax 35%
|
$96.6M
|
3 yr |
— |
4 yr |
View ↗
|
| FPX.V |
FPX Nickel Corp |
2013-03-22 |
PEA |
Decar Nickel |
Base case US$9.39 per pound |
C$579M @8%
pre-tax C$1.12B
|
12.8%
pre-tax 15.7%
|
C$1.38B
|
6.4 yr |
— |
24 yr |
View ↗
|
| VGZ.TO |
Vista Gold Corp. |
2013-03-04 |
PEA |
Guadalupe de los Reyes |
$28 per ounce |
$57.3M @8%
|
21%
|
$88.9M
|
3.6 yr |
— |
11 yr |
View ↗
|
| SSRM.TO |
SSR Mining Inc. |
2013-02-28 |
FS |
Pirquitas Mine |
Base case $27.50 per ounce |
US$737M
|
12.8%
|
US$741M
|
— |
— |
32 yr |
View ↗
|
| GGD.TO |
GoGold Resources Inc. |
2013-02-21 |
PFS |
Parral Tailings |
Base case US$1,475/oz |
—
pre-tax US$159M
|
—
pre-tax 80%
|
US$35M
|
1.3 yr |
— |
12 yr |
View ↗
|
| TIG.V |
Triumph Gold Corp |
2013-02-20 |
PEA |
Freegold Mountain |
$1455 per ounce |
US$614.8M @5%
pre-tax US$614.8M
|
17.5%
pre-tax 23.4%
|
US$499.7M
|
4.2 yr |
— |
11 yr |
View ↗
|
| TIG.V |
|
|
|
Freegold Mountain |
Spot |
—
pre-tax US$779.6M
|
—
pre-tax 29.7%
|
US$499.7M
|
3.2 yr |
— |
11 yr |
|
| GCOM.V |
Green Shift Commodities Ltd. |
2013-02-14 |
PEA |
Berlin |
Base case US$60/lb U3O8 |
$223M @10%
|
19%
|
$441M
|
5.9 yr |
— |
15 yr |
View ↗
|
| NWST.V |
NorthWest Copper |
2013-02-06 |
PEA |
Kwanika Copper-Gold |
Base case US$1,200/oz Au |
C$263M @5%
pre-tax C$263M
|
—
pre-tax 13.4%
|
C$364M
|
7.3 yr |
— |
13.5 yr |
View ↗
|
| CKG.V |
Chesapeake Gold Corp |
2013-02-01 |
PFS |
Metates |
Base case $1,200/oz |
US$2.36B @8%
pre-tax US$3.9B
|
—
pre-tax 20.5%
|
US$584M
|
5.1 yr |
— |
25 yr |
View ↗
|
| NCF.TO |
Northcliff Resources Ltd. |
2013-01-29 |
FS |
Sisson Tungsten-Molybdenum |
US$350/mtu |
—
pre-tax C$714M
|
20.4%
|
C$579M
|
4.1 yr |
— |
27 yr |
View ↗
|
| NCF.TO |
|
|
|
Sisson Tungsten-Molybdenum |
Base case |
C$418M @8%
pre-tax C$714M
|
16.3%
pre-tax 20.4%
|
C$579M
|
4.5 yr |
— |
27 yr |
|
| LGO.TO |
Largo Inc |
2013-01-18 |
PEA |
Maracas Vanadium |
Base case |
US$554M @8%
|
102%
|
—
|
— |
— |
29 yr |
View ↗
|
| BKM.V |
Pacific Booker Minerals Inc |
2013-01-16 |
FS |
Morrison |
Base case |
C$495.9M @8%
|
20.1%
|
C$516.7M
|
— |
— |
21 yr |
View ↗
|
| WRN.TO |
Western Copper and Gold Corporation |
2013-01-07 |
FS |
Casino Deposit |
US$3.00/lb |
$1.8B @8%
pre-tax $2.82B
|
20.1%
|
$2.46B
|
— |
— |
— |
View ↗
|
| CUU.V |
Copper Fox Metals Inc |
2012-12-21 |
FS |
Year Mine |
Base case |
C$967M @8%
pre-tax C$513M
|
—
pre-tax 10.1%
|
C$3.26B
|
6.5 yr |
— |
21 yr |
View ↗
|
| GGM.V |
Granada Gold Mine Inc |
2012-12-21 |
PEA |
Granada Property |
Base case |
—
|
10.4%
|
—
|
— |
— |
— |
View ↗
|
| GCOM.V |
Green Shift Commodities Ltd. |
2012-12-13 |
PEA |
Berlin Deposit |
Base case $60 per pound |
—
pre-tax US$181M
|
17%
pre-tax 17%
|
US$437M
|
4.5 yr |
— |
15 yr |
View ↗
|
| SSRM.TO |
SSR Mining Inc. |
2012-12-04 |
FS |
Pitarrilla |
Base case $27.50 per ounce |
$737M @5%
pre-tax $1.18B
|
12.8%
pre-tax 15.8%
|
—
|
— |
— |
32 yr |
View ↗
|
| SSRM.TO |
|
|
|
Pitarrilla |
Upside case |
$1.32B @5%
pre-tax $1.97B
|
17.2%
pre-tax 20.8%
|
—
|
— |
— |
32 yr |
|
| SSRM.TO |
|
|
|
Pitarrilla |
Downside case |
$368M @5%
pre-tax $680M
|
9.1%
pre-tax 11.5%
|
—
|
— |
— |
32 yr |
|
| SSRM.TO |
|
|
|
Pitarrilla |
Spot price |
$1.74B @5%
pre-tax $2.55B
|
21.2%
pre-tax 25.3%
|
—
|
— |
— |
32 yr |
|
| WM.TO |
Wallbridge Mining Company Limited |
2012-11-29 |
PFS |
Broken Hammer |
Base case |
—
pre-tax C$6M
|
—
|
C$1.9M
|
0.7 yr |
— |
1 yr |
View ↗
|
| SPA.V |
Spanish Mountain Gold Ltd. |
2012-11-15 |
PEA |
Spanish Mountain |
Base case $1462/oz |
US$291M @5%
pre-tax US$454M
|
12%
pre-tax 15%
|
US$755.9M
|
4.4 yr |
— |
15 yr |
View ↗
|
| CGG.TO |
China Gold International Resources Corp. |
2012-11-05 |
FS |
Csh Mine |
Base case US$1380/ounce |
US$642M @9%
|
30.5%
|
—
|
— |
— |
11 yr |
View ↗
|
| FEO.V |
Oceanic Iron Ore Corp. |
2012-11-05 |
PFS |
Hopes Advance |
Base case $100 / tonne |
—
pre-tax $5.6B
|
—
pre-tax 20.5%
|
$2.85B
|
— |
— |
31 yr |
View ↗
|
| ELEF.TO |
Silver Elephant Mining Corp |
2012-11-02 |
PEA |
Chandgana Coal |
Base case |
US$70.5M @10%
|
—
|
US$31M
|
4 yr |
— |
30 yr |
View ↗
|
| STLR.TO |
STLLR Gold Inc |
2012-11-01 |
PEA |
Golden Highway |
Base case US$1,350/oz |
C$748M @5%
pre-tax C$748M
|
24.4%
|
C$607M
|
4.1 yr |
— |
12 yr |
View ↗
|
| FMS.V |
Focus Graphite Inc |
2012-10-29 |
PEA |
Lac Knife |
Base case $435 per tonne |
—
pre-tax C$246M
|
—
pre-tax 32.1%
|
C$154M
|
2.8 yr |
— |
20 yr |
View ↗
|
| CGG.TO |
China Gold International Resources Corp. |
2012-10-25 |
PFS |
Jiama |
$2.90/lb Cu |
US$1.2B @9%
pre-tax US$1.5B
|
53.7%
pre-tax 60.4%
|
—
|
5 yr |
— |
31 yr |
View ↗
|
| CGG.TO |
|
|
|
Jiama |
$1.52/lb Cu |
US$1.2B @9%
|
53.7%
|
—
|
4.5 yr |
— |
31 yr |
|
| EOX.V |
Euromax Resources Ltd. |
2012-10-24 |
PEA |
Ilovitza |
Base case US$ 1274/oz |
US$352M @5%
|
—
|
—
|
— |
— |
— |
View ↗
|
| IFOS.V |
Itafos Inc. |
2012-10-16 |
PEA |
Araxa Rare Earth Oxide-Niobium-Phosphate |
Base case |
US$967M @10%
|
30%
|
US$406M
|
— |
— |
40 yr |
View ↗
|
| WEX.V |
Western Exploration Inc |
2012-10-15 |
PEA |
Sevier Dry Lake Potash |
Base case |
$956.5M @8%
|
24%
pre-tax 24%
|
$235.4M
|
— |
— |
30 yr |
View ↗
|
| FT.TO |
Fortune Minerals Limited |
2012-10-15 |
FS |
Arctos Anthracite Metallurgical Coal |
Base case US$ 175 / tonne |
C$615.9M @8%
pre-tax C$615.9M
|
19.1%
pre-tax 17%
|
C$788.6M
|
— |
— |
25 yr |
View ↗
|
| SCY.V |
Scandium International Mining Corp |
2012-09-20 |
PEA |
Springer Tungsten Mine |
Base case $400/MTU |
$22.8M @8%
|
47%
|
—
|
— |
— |
5 yr |
View ↗
|
| FEO.V |
Oceanic Iron Ore Corp. |
2012-09-19 |
PFS |
Hopes Advance |
$100 / tonne |
$5.6B @8%
pre-tax $5.6B
|
23.2%
pre-tax 20.5%
|
$2.85B
|
5 yr |
— |
31 yr |
View ↗
|
| IFOS.V |
Itafos Inc. |
2012-09-13 |
PEA |
Niobium-Phosphate |
Base case |
US$967M @10%
|
30%
|
US$406.1M
|
— |
— |
40 yr |
View ↗
|
| LGO.TO |
Largo Inc |
2012-09-13 |
FS |
Maracas Vanadium |
Base case |
US$274M @8%
|
22.4%
|
—
|
— |
— |
— |
View ↗
|
| SFR.V |
Sandfire Resources America Inc. |
2012-09-04 |
PEA |
Black Butte Copper |
Base case $2.97/lb |
—
pre-tax US$145.8M
|
—
pre-tax 20.4%
|
US$210M
|
— |
— |
— |
View ↗
|
| SFR.V |
|
|
|
Black Butte Copper |
$3.40/lb |
—
pre-tax US$278.3M
|
—
pre-tax 30.4%
|
US$210M
|
— |
— |
— |
|
| DPM.TO |
DPM Metals Inc. |
2012-07-26 |
PEA |
Pyrite Recovery |
Base case $1,250/oz |
US$49M @5%
|
24%
|
US$202M
|
— |
— |
— |
View ↗
|
| SEA.TO |
Seabridge Gold Inc |
2012-07-24 |
PFS |
Courageous Lake |
Base case US$1,384 per ounce |
—
pre-tax US$303M
|
7.3%
|
US$1.52B
|
11.2 yr |
— |
15 yr |
View ↗
|
| SEA.TO |
|
|
|
Courageous Lake |
Spot price |
US$1.1B @5%
|
12.5%
|
US$1.52B
|
— |
— |
15 yr |
|
| SEA.TO |
|
|
|
Courageous Lake |
$1,925 per ounce |
—
pre-tax US$2.1B
|
18.7%
|
US$1.52B
|
— |
— |
15 yr |
|
| KRN.TO |
Karnalyte Resources Inc. |
2012-07-19 |
PFS |
Wynyard Carnallite |
Base case |
$261.5M @11%
|
34.6%
|
$156M
|
— |
— |
— |
View ↗
|
| NEXG.V |
NexGold Mining Corp |
2012-07-19 |
PEA |
Goliath Gold |
Base case US$1,375 per ounce |
C$199M @5%
pre-tax C$199M
|
39.3%
pre-tax 39.3%
|
C$92.5M
|
2.2 yr |
— |
— |
View ↗
|
| SFR.V |
Sandfire Resources America Inc. |
2012-07-17 |
PEA |
Black Butte Copper |
Base case $2.97/pound |
—
pre-tax US$145.8M
|
—
pre-tax 20.4%
|
US$272M
|
— |
— |
14 yr |
View ↗
|
| SFR.V |
|
|
|
Black Butte Copper |
$3.40/lb |
—
pre-tax US$278.3M
|
—
pre-tax 30.4%
|
US$272M
|
— |
— |
14 yr |
|
| FT.TO |
Fortune Minerals Limited |
2012-07-02 |
|
Nico Economics Deposit |
Base case US$20/pound |
—
pre-tax US$309M
|
—
pre-tax 14%
|
US$441M
|
6.3 yr |
— |
19.8 yr |
View ↗
|
| OMI.V |
Orosur Mining Inc |
2012-06-01 |
PEA |
Pantanillo |
Base case US$1,035/oz |
US$49.7M @8%
|
—
|
US$189.2M
|
— |
— |
5 yr |
View ↗
|
| AG.TO |
First Majestic Silver Corp. |
2012-05-22 |
PFS |
Toro Silver Mine |
Base case $25.00/oz |
US$147.1M @5%
|
43%
|
US$47.8M
|
2.5 yr |
— |
6.5 yr |
View ↗
|
| BVA.V |
Bravada Gold Corporation |
2012-05-15 |
PEA |
Wind Mountain Property |
$1,690/oz Au |
$136.2M @5%
|
74%
|
$45.4M
|
2.2 yr |
— |
7 yr |
View ↗
|
| SMY.V |
Search Minerals Inc |
2012-05-01 |
PEA |
Foxtrot REE |
Base case |
—
|
—
pre-tax 29%
|
—
|
2.8 yr |
— |
10 yr |
View ↗
|
| BVA.V |
Bravada Gold Corporation |
2012-05-01 |
PEA |
Wind Mountain Deposit |
$1,690/oz Au |
$136.2M @5%
|
74%
|
$45.4M
|
2.2 yr |
— |
7 yr |
View ↗
|
| TRX.TO |
TRX Gold Corporation |
2012-04-25 |
PEA |
Buckreef |
Base case $1,600 per ounce |
US$288M @5%
pre-tax US$392M
|
48%
|
US$238.3M
|
— |
— |
— |
View ↗
|
| NG.TO |
NovaGold Resources Inc. |
2012-04-19 |
PEA |
Rex Coal Mine |
Base case |
US$71.9M @15%
|
—
|
—
|
— |
— |
23 yr |
View ↗
|
| CRE.V |
Critical Elements Lithium Corporation |
2012-04-18 |
FS |
Rose Mine |
$118/lb |
C$279M @8%
|
25%
|
—
|
— |
— |
— |
View ↗
|
| CRE.V |
|
|
|
Rose Mine |
Base case |
—
pre-tax C$488M
|
—
pre-tax 33%
|
—
|
— |
— |
— |
|
| AZR.V |
Azarga Metals Corp. |
2012-03-13 |
PFS |
Kuriskova |
Base case US$68/lb U3O8 |
$276M @8%
|
30.8%
|
—
|
1.9 yr |
— |
4 yr |
View ↗
|
| MRZL.V |
Mont Royal Resources Limited |
2012-03-06 |
PEA |
Eldor Property |
Base case |
—
pre-tax $2.32B
|
—
pre-tax 44%
|
$763M
|
2.2 yr |
— |
25 yr |
View ↗
|
| GMX.T |
Globex Mining Enterprises Inc. |
2012-03-02 |
PEA |
Magnesite |
Base case |
$258M @8%
|
20%
|
$268.4M
|
5.8 yr |
— |
60 yr |
View ↗
|
| MON.V |
Montero Mining and Exploration Ltd |
2012-02-28 |
PEA |
Duyker Eiland Phosphate |
Base case $ 188 per tonne |
C$150M @10%
|
41%
|
C$129M
|
— |
— |
11 yr |
View ↗
|
| RML.V |
Rusoro Mining Ltd |
2012-02-27 |
FS |
Choco Mine |
Base case |
—
|
40%
|
—
|
3.7 yr |
— |
— |
View ↗
|
| CRE.V |
Critical Elements Lithium Corporation |
2012-02-22 |
PFS |
Croinor Gold |
Base case |
C$21M @7%
pre-tax C$30.6M
|
44%
pre-tax 57%
|
C$37.4M
|
3.2 yr |
— |
5 yr |
View ↗
|
| ORV.TO |
Orvana Minerals Corp |
2012-02-07 |
FS |
Copperwood |
Base case |
—
|
11%
|
—
|
6.2 yr |
— |
13 yr |
View ↗
|
| SVM.TO |
Silvercorp Metals Inc. |
2012-01-31 |
PFS |
GC Silver-Lead-Zinc |
Base case |
US$73.7M @8%
|
33%
|
US$67.4M
|
2.4 yr |
— |
12 yr |
View ↗
|
| CRE.V |
Critical Elements Lithium Corporation |
2012-01-30 |
FS |
Rose |
$118/lb |
C$279M @8%
|
25%
|
—
|
— |
— |
— |
View ↗
|
| CRE.V |
|
|
|
Rose |
Base case |
—
pre-tax C$488M
|
—
pre-tax 33%
|
—
|
— |
— |
— |
|
| AZR.V |
Azarga Metals Corp. |
2012-01-30 |
PFS |
Kuriskova |
Base case US$68/lb U3O8 |
US$277M @8%
pre-tax US$277M
|
30.8%
|
US$225M
|
1.9 yr |
— |
4 yr |
View ↗
|
| VLI.V |
Vision Lithium Inc. |
2012-01-20 |
PEA |
Lavoie Deposit |
Base case US$65.00/lb U3O8 |
—
pre-tax C$153M
|
—
pre-tax 41.7%
|
C$110M
|
3.2 yr |
— |
1 yr |
View ↗
|
| ELEF.TO |
Silver Elephant Mining Corp |
2012-01-17 |
FS |
Power Plant |
Base case |
$473.4M @12%
|
24.8%
|
$744M
|
10 yr |
— |
— |
View ↗
|
| GCU.TO |
Gunnison Copper Corp |
2012-01-13 |
PEA |
Gunnison Copper |
Base case |
US$561.7M @7.5%
|
30%
|
US$324.7M
|
3.6 yr |
— |
— |
View ↗
|
| GCU.TO |
|
|
|
Gunnison Copper |
Acid plant scenario |
US$526.1M @7.5%
|
—
|
US$324.7M
|
— |
— |
— |
|
| OMI.V |
Orosur Mining Inc |
2012-01-12 |
PEA |
Pantanillo |
Base case US$ 1,200/oz |
US$32M @8%
|
17%
|
US$12.9M
|
— |
— |
5 yr |
View ↗
|
| NG.TO |
NovaGold Resources Inc. |
2012-01-12 |
FS |
Donlin Gold |
Base case $1,200 per ounce |
US$547M
|
—
|
US$6.7B
|
— |
— |
27 yr |
View ↗
|
| KRN.TO |
Karnalyte Resources Inc. |
2011-10-24 |
FS |
Wynyard Carnalite |
Base case $471 per tonne |
C$1.87B @10%
|
22%
|
C$593M
|
— |
— |
68 yr |
View ↗
|
| MRZL.V |
Mont Royal Resources Limited |
2011-09-29 |
PEA |
Blue River Tantalum-Niobium |
Base case US$32/tonne |
C$18.5M @8%
|
—
pre-tax 9.1%
|
C$379M
|
6.3 yr |
— |
— |
View ↗
|
| GAU.TO |
Galiano Gold Inc |
2011-09-22 |
PFS |
Esaase Gold |
$1,500/oz |
US$639M @5%
|
32%
|
US$506M
|
— |
— |
10.2 yr |
View ↗
|
| FEO.V |
Oceanic Iron Ore Corp. |
2011-09-22 |
PEA |
Castle Mountain Deposit |
Base case $115/tonne |
$10.4B @8%
pre-tax $5.5B
|
—
pre-tax 26.9%
|
$3.7B
|
3.1 yr |
— |
24 yr |
View ↗
|
| FEO.V |
|
|
|
Castle Mountain Deposit |
Company s optimal case |
—
pre-tax $6B
|
—
pre-tax 24.6%
|
$3.7B
|
3.5 yr |
— |
24 yr |
|
| AG.TO |
First Majestic Silver Corp. |
2011-09-13 |
PFS |
La Parrilla Silver Mine |
Base case |
US$78.6M @5%
|
40%
|
US$67.5M
|
— |
— |
2 yr |
View ↗
|
| NG.TO |
NovaGold Resources Inc. |
2011-09-12 |
PFS |
— |
Base price US$2.65/lb Cu |
C$811M @7%
|
—
|
C$5.16B
|
— |
— |
18 yr |
View ↗
|
| IFOS.V |
Itafos Inc. |
2011-09-12 |
PEA |
Santana Phosphate |
Base case |
US$423M @10%
|
26.3%
|
US$385M
|
4 yr |
— |
22 yr |
View ↗
|
| LUCA.V |
Luca Mining Corp |
2011-09-08 |
PFS |
Tahuehueto |
Base case |
$109.6M @5%
|
31%
|
—
|
2.2 yr |
— |
11 yr |
View ↗
|
| DIAM.TO |
Star Diamond Corporation |
2011-07-14 |
FS |
Star Diamond |
Base case |
C$2.14B @4%
|
16.4%
|
C$1.9B
|
5.3 yr |
— |
20 yr |
View ↗
|
| ORV.TO |
Orvana Minerals Corp |
2011-06-24 |
PFS |
Copperwood |
Base case |
—
|
23.1%
|
—
|
6.1 yr |
— |
14 yr |
View ↗
|
| NGC.V |
Northern Graphite Corporation |
2011-06-23 |
PEA |
Garrison Property |
Base case $1,200 per ounce |
$265.9M @5%
|
47%
|
—
|
— |
— |
8 yr |
View ↗
|
| SEA.TO |
Seabridge Gold Inc |
2011-06-20 |
PFS |
KSM |
Base case |
US$2.6B @5%
|
—
|
—
|
6.6 yr |
— |
50 yr |
View ↗
|
| ORE.TO |
Orezone Gold Corporation |
2011-06-20 |
PEA |
Orezone Bomboré Gold |
Base case $1000/oz |
—
|
4.1%
|
—
|
— |
— |
8 yr |
View ↗
|
| NG.TO |
NovaGold Resources Inc. |
2011-05-26 |
PEA |
Ambler |
Base case US$2.50/lb |
US$1.6B @8%
|
—
|
US$262M
|
— |
— |
25 yr |
View ↗
|
| NG.TO |
|
|
|
Ambler |
$4.31/lb |
US$2.2B @8%
|
—
|
US$262M
|
— |
— |
25 yr |
|
| SEA.TO |
Seabridge Gold Inc |
2011-05-02 |
PFS |
KSM |
Base case |
US$35.7B @5%
|
—
|
US$576M
|
6.6 yr |
— |
52 yr |
View ↗
|
| WEC.V |
Winchester Equity Corporation |
2011-04-14 |
PEA |
Lac Otelnuk Iron Ore |
Base case US$100 per tonne |
$15.2B
|
20%
|
—
|
— |
— |
34 yr |
View ↗
|
| NG.TO |
NovaGold Resources Inc. |
2011-04-14 |
PEA |
Ambler |
Base case $2.50/lb |
US$505M @8%
pre-tax US$718M
|
25%
pre-tax 30%
|
US$429M
|
— |
— |
25 yr |
View ↗
|
| NG.TO |
|
|
|
Ambler |
$1.20/lb |
—
pre-tax US$2.2B
|
—
pre-tax 59%
|
US$429M
|
— |
— |
25 yr |
|
| CCM.TO |
Canagold Resources Ltd |
2011-04-12 |
PEA |
Polaris Gold Mine |
Base case US$1200 per oz |
C$129.8M @5%
|
31.4%
|
C$101.1M
|
2.5 yr |
— |
10 yr |
View ↗
|
| WRN.TO |
Western Copper and Gold Corporation |
2011-04-07 |
PFS |
Casino |
Base case |
$1B @8%
pre-tax $1.6B
|
16.2%
pre-tax 100%
|
$2.13B
|
3.3 yr |
— |
— |
View ↗
|
| ESM.TO |
Euro Sun Mining Inc |
2011-04-06 |
FS |
RDM Gold |
Base case US$ 1,150 per ounce |
US$123.8M @5%
pre-tax US$150.8M
|
—
pre-tax 24.9%
|
US$160M
|
— |
— |
8 yr |
View ↗
|
| ESM.TO |
|
|
|
RDM Gold |
Spot price US$1,350 per oz |
US$220.1M @5%
|
33.4%
|
US$160M
|
— |
— |
8 yr |
|
| LGO.TO |
Largo Inc |
2011-02-28 |
PEA |
Northern Dancer Tungsten-Molybdenum |
Base case |
US$918M @8%
pre-tax US$918M
|
—
|
US$645M
|
— |
— |
49 yr |
View ↗
|
| CCM.TO |
Canagold Resources Ltd |
2011-02-02 |
PEA |
Polaris Gold Mine |
Base case |
C$68.6M
|
25.8%
|
—
|
2.7 yr |
— |
— |
View ↗
|
| JAG.TO |
Jaguar Mining Inc. |
2011-01-31 |
FS |
Gurupi |
$1,300 per ounce |
US$550M @6%
|
42%
|
US$278M
|
3.5 yr |
— |
13 yr |
View ↗
|
| AMM.V |
Almaden Minerals Ltd. |
2011-01-24 |
PEA |
Elk |
Base case |
—
|
—
pre-tax 51%
|
US$9.9M
|
3.3 yr |
— |
7 yr |
View ↗
|
| ELEF.TO |
Silver Elephant Mining Corp |
2010-12-16 |
PFS |
Ulaan Ovoo Deposit |
Base case US$40/t |
US$71M @10%
|
—
|
US$69.7M
|
4.5 yr |
— |
10.7 yr |
View ↗
|
| OCO.V |
Oroco Resource Corp. |
2010-12-15 |
PEA |
Cerro Prieto |
Base case |
US$37.5M @5%
|
—
|
US$22.2M
|
0.8 yr |
— |
8 yr |
View ↗
|
| OCO.V |
|
|
|
Cerro Prieto |
Spot prices |
—
|
157%
|
US$22.2M
|
— |
— |
8 yr |
|
| LGO.TO |
Largo Inc |
2010-12-14 |
PEA |
Currias Novos Tungsten |
Base case US$260 per mtu |
—
pre-tax US$15.2M
|
—
pre-tax 163%
|
US$6.1M
|
1 yr |
— |
4 yr |
View ↗
|
| WDO.TO |
Wesdome Gold Mines Ltd |
2010-11-29 |
PFS |
Mishi |
Base case |
$4.5M @5%
pre-tax $6.1M
|
38%
|
$1.3M
|
— |
— |
5 yr |
View ↗
|
| SPA.V |
Spanish Mountain Gold Ltd. |
2010-11-23 |
PEA |
Spanish Mountain Gold |
Base case US$ 1,100 per ounce |
—
pre-tax US$209M
|
8.6%
pre-tax 14.7%
|
US$447M
|
5 yr |
— |
10 yr |
View ↗
|
| FT.TO |
Fortune Minerals Limited |
2010-11-04 |
FS |
Mount Klappan Metallurgical Coal |
Base case US$ 175 / tonne |
C$1.03B @8%
pre-tax C$1B
|
28.4%
pre-tax 25.4%
|
C$768.4M
|
— |
— |
20 yr |
View ↗
|
| ORV.TO |
Orvana Minerals Corp |
2010-09-13 |
PEA |
Copperwood |
Base case |
—
|
4.3%
|
—
|
8.4 yr |
— |
— |
View ↗
|
| NEXG.V |
NexGold Mining Corp |
2010-09-08 |
PEA |
Goliath Gold |
Base case US$850 per ounce |
C$23M @5%
|
15%
|
C$38M
|
4 yr |
— |
— |
View ↗
|
| NEXG.V |
|
|
|
Goliath Gold |
Spot price US$1,200 per oz |
C$91M @5%
|
43%
|
C$38M
|
— |
— |
— |
|
| IFOS.V |
Itafos Inc. |
2010-09-07 |
FS |
Itafós Phosphate |
US$104.32 per tonne |
US$252.5M @10%
|
26.8%
|
US$195M
|
3.1 yr |
— |
14.5 yr |
View ↗
|
| CRE.V |
Critical Elements Lithium Corporation |
2010-07-15 |
PFS |
Croinor Gold |
Base case |
C$35.9M @7%
pre-tax C$47.4M
|
52%
pre-tax 97%
|
C$7.4M
|
2.1 yr |
— |
1.2 yr |
View ↗
|
| LUC.TO |
Lucara Diamond Corp |
2010-06-29 |
FS |
Mothae Mine |
Base case |
US$164M
|
29%
|
—
|
— |
— |
11 yr |
View ↗
|
| GTC.V |
Getty Copper Inc |
2010-05-21 |
PFS |
Estimates Deposit |
Base case |
C$145M @5%
|
10.8%
|
—
|
— |
— |
— |
View ↗
|
| JAG.TO |
Jaguar Mining Inc. |
2010-05-11 |
PFS |
Gurupi |
Base case $400 per ounce |
US$409M
|
28%
pre-tax 25%
|
US$224.6M
|
3.7 yr |
— |
13 yr |
View ↗
|
| SSRM.TO |
SSR Mining Inc. |
2010-05-10 |
FS |
San Luis |
Base case $800/ounce |
US$39.2M @5%
|
26.5%
|
—
|
— |
— |
3.5 yr |
View ↗
|
| CKG.V |
Chesapeake Gold Corp |
2010-04-21 |
PEA |
Metates |
Base case $900 per ounce |
US$1.2B @8%
pre-tax US$1.2B
|
—
pre-tax 13%
|
US$3.19B
|
5.7 yr |
— |
27 yr |
View ↗
|
| GAU.TO |
Galiano Gold Inc |
2010-04-06 |
PEA |
Esaase Gold |
Base case $850 per ounce |
$168M @5%
|
17.2%
pre-tax 19.5%
|
$319M
|
3.3 yr |
— |
10 yr |
View ↗
|
| SEA.TO |
Seabridge Gold Inc |
2010-03-31 |
PFS |
KSM |
Base case US$850 per ounce |
US$18.6B @5%
|
—
|
US$394M
|
6.9 yr |
— |
35 yr |
View ↗
|
| ESM.TO |
Euro Sun Mining Inc |
2010-03-23 |
PEA |
Rovina Valley Gold-Copper |
$900 per ounce |
$316M @8%
|
—
|
$509.4M
|
3.3 yr |
— |
19 yr |
View ↗
|
| ESM.TO |
|
|
|
Rovina Valley Gold-Copper |
Spot $1,000 per oz |
$731M @8%
|
—
|
$509.4M
|
— |
— |
19 yr |
|
| DIAM.TO |
Star Diamond Corporation |
2010-02-10 |
PFS |
Orion South |
Base case $3.29 / tonne |
C$1.3B @4%
|
16%
|
C$1.6B
|
4.6 yr |
— |
20 yr |
View ↗
|
| VIO.V |
Vior Gold Corporation Inc. |
2010-01-28 |
PEA |
Douay West |
C$925 per ounce |
C$24.6M @5%
pre-tax C$24.6M
|
—
pre-tax 71.1%
|
C$7M
|
— |
— |
— |
View ↗
|
| ADE.V |
Adex Mining Inc. |
2010-01-26 |
|
Mount Pleasant Property |
Base case |
$54.2M
|
23.9%
|
—
|
— |
— |
— |
View ↗
|
| JDN.V |
Jayden Resources Inc. |
2010-01-11 |
PEA |
Silver Coin Gold |
Base case |
US$88.5M @10%
pre-tax US$58.3M
|
—
|
—
|
— |
— |
— |
View ↗
|
| URE.TO |
Ur-Energy Inc. |
2008-04-02 |
|
Validating Lost Creek |
Base case |
US$118.1M
|
—
|
—
|
— |
— |
— |
View ↗
|
