Materials Canadian Community

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.

Key Assumptions: Resource Totals (2023 Updated Resource): Gold: 700,000 oz (Lomero-Poyatos). Silver: 7 million oz (Lomero-Poyatos).

ANALYSIS 1 GoGold Resources: Refined Stock Price Analysis Key Assumptions: Production Projections: 2027: 8M AgEq oz. 2028: 15M AgEq oz.

GoldMining Inc. Valuation if Gold Reaches $4,000/oz Key Inputs: Gold Resources: 18M oz Gold Price: $4,000/oz Valuation per oz: $100–$200/oz (industry average for gold in the ground) Other Assets: Equity Stakes: $140M (Gold Royalty + US Gold Mining) Cash: $160M Shares Outstanding: 100M (approx.) Step 1: Valuation of Gold Resources Conservative: 18M oz x $100/oz = $1.8B Optimistic: 18M oz x $200/oz = $3.6B Step 2: Add Other Assets Total Other Assets = $140M (equity stakes) + $160M (cash) = $300M Step 3: Total Valuation Conservative: $1.8B (gold) + $300M (assets) = $2.1B Optimistic: $3.6B (gold) + $300M (assets) = $3.9B Step 4: Stock Price Estimate Conservative: $2.1B / 100M shares = $21/share Optimistic: $3.9B / 100M shares = $39/share Conclusion: At $4,000 gold, GoldMining Inc.’s stock price could range from $21 to $39/share depending on market valuation of their resources and assets.