Header cover image

Billionaire's Frank Guistra & when gold reaches $4,000/oz

RO
RockeTellerInvested
Community Contributor

Published

October 18 2024

Updated

December 06 2024

To estimate Aris Mining's stock price if gold reaches $4,000 per oz, we’ll need to make a few assumptions based on current production, future expansions, and valuation.

### Key Assumptions:

1. Current production (2024): ~235,000 oz.

2. Future production (2026/2027 target): ~700,000 oz.

3. Current AISC: $1,450 per oz (with expectations to decrease after expansions).

4. Projected AISC after expansions: $1,000 per oz.

5. Gold price: $4,000 per oz.

We will assume Aris's profit margin increases due to a higher gold price and lower AISC after expansion. We'll estimate based on a multiple of Free Cash Flow (FCF) and how much of that translates into market cap and stock price.

### Step-by-Step Calculation:

1. Revenue at $4,000 gold:

- 700,000 oz * $4,000/oz = $2.8 billion in annual revenue.

2. Cost of production:

- 700,000 oz * $1,000/oz AISC = $700 million in total costs.

3. Pre-tax Profit (EBITDA equivalent):

- $2.8 billion - $700 million = $2.1 billion in pre-tax profit.

4. Estimation of Free Cash Flow (FCF):

- Assuming around 70% of pre-tax profit converts to FCF:

- $2.1 billion * 0.7 = $1.47 billion in annual free cash flow.

5. Valuation multiple:

- A typical mining company might trade at a 5-10x FCF multiple, depending on market conditions and risks. For simplicity, let’s use an 8x multiple for a bullish scenario at $4,000 gold:

- $1.47 billion * 8 = $11.76 billion market cap.

6. Current market cap:

- Aris Mining's current market cap is around $940 million.

7. Stock price calculation:

- If the company reaches an $11.76 billion market cap, the stock price would increase proportionally. Assuming no major share dilution between now and 2026, we can estimate the stock price as follows:

- $11.76 billion / $940 million ≈ 12.5x current stock price.

If Aris Mining's stock price is, for example, $5 today:

- $5 * 12.5 = $62.50 per share at $4,000 gold.

### Conclusion:

If gold reaches $4,000 per ounce and Aris Mining achieves its projected 700,000 oz production with an AISC of $1,000, the stock price could potentially rise to $60–$65 per share based on current estimates.

How well do narratives help inform your perspective?

Disclaimer

The user RockeTeller has a position in TSX:ARIS. Simply Wall St has no position in any of the companies mentioned. The author of this narrative is not affiliated with, nor authorised by Simply Wall St as a sub-authorised representative. This narrative is general in nature and explores scenarios and estimates created by the author. The narrative does not reflect the opinions of Simply Wall St, and the views expressed are the opinion of the author alone, acting on their own behalf. These scenarios are not indicative of the company's future performance and are exploratory in the ideas they cover. The fair value estimates are estimations only, and does not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that the author's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives

Fair Value
CA$65.0
90.9% undervalued intrinsic discount
RockeTeller's Fair Value
Future estimation in
PastFuture-165m9b20132016201920222024202520282029Revenue US$9.5bEarnings US$261.5m
% p.a.
Decrease
Increase
Current revenue growth rate
27.67%
Metals and Mining revenue growth rate
55.16%