Canadian Market Community

Key Financial Highlights for Q2 2024: Net Income : Prospera reported a net income of $137,933 in Q2 2024, a major turnaround from a net loss of $779,438 in Q2 2023. Production and Sales : Net Sales : The company realized average net sales of 696 boe/d (gross 813 boe/d) in Q2 2024, marking a 34% increase from Q2 2023 net sales of 478 boe/d (gross 609 boe/d).

Aurora Solar Technologies Inc. (Aurora), a leading player in the solar manufacturing technology sector, is setting its sights on transformative growth.

Organigram Holdings Inc. has seen some significant developments in the past four months: ✓ Acquisition of Motif Labs: In December 2024, Organigram acquired Motif Labs, a Canadian cannabis company, for C$90 million upfront.

Key Assumptions: Production (2025): 1.2M oz gold annually. Costs: AISC $1,200/oz.

Key Metrics: Royalties: Over 60, with 6 producing and 10+ expected by 2025. Revenue: 2021: $3.6M.

Key Financials: 2024 Forecast: 80,000 oz production; $160M cash flow. 2029 Forecast: 155,000 oz production; $250M cash flow.

Eagle Royalties Stock Price Calculation Assumptions: Gold price: $4,000/oz Silver price: $100/oz FCF multiple: 20x Shares outstanding: 30 million (estimate) NSR portfolio production: Gold: 100,000 oz/year at 1% NSR Silver: 500,000 oz/year at 1% NSR FCF margin: 85% Step 1: NSR Revenue Calculation Gold Revenue: 100,000 oz × $4,000/oz × 1% = $4,000,000 Silver Revenue: 500,000 oz × $100/oz × 1% = $500,000 Total Revenue: $4,000,000 + $500,000 = $4,500,000 Step 2: Free Cash Flow (FCF) FCF: $4,500,000 × 85% = $3,825,000 Step 3: Market Cap Calculation Market Cap: $3,825,000 × 20 = $76,500,000 Step 4: Stock Price Calculation Stock Price: $76,500,000 ÷ 30,000,000 = $2.55/share Conclusion: If gold reaches $4,000/oz and silver hits $100/oz , the estimated stock price for Eagle Royalties would be $2.55/share , assuming the above revenue and production scenario.

Key Assumptions: Project Overview: Cerro Caliche Project : Production: 33K oz annually (average) for 9 years. Initial Capex: $15M.

Key Assumptions : Production Guidance for 2025 : Total Production: 100,000 oz AUEQ. Metal Contribution: 50% from gold and silver, 50% from base metals.