Legendary Eric Sprott Owned 28% with 25 Baggers!

🪙 Freegold Ventures (FVL) – 2025 Update

Latest official info

• Shares outstanding (basic): ~529,005,670 (as of Jun 30–Aug 12, 2025; company filings & IR page). (Freegold Ventues Limited)
• Project: Golden Summit (Alaska), ~20 miles N of Fairbanks, road-accessible; 5 miles from Kinross Fort Knox (infrastructure analog).
• Resource upgrade (Jul 24, 2025): Indicated ~17.2 Moz @ 1.24 g/t Au, Inferred ~11.9 Moz @ 1.04 g/t Au (cutoff 0.5 g/t); ongoing 2025 infill & expansion drilling aimed at converting Inferred → Indicated. (Freegold Ventues Limited)
• Metallurgy: >90% gold recoveries demonstrated using sulphide-oxidation routes (BIOX®, POX, Albion) in 2025 tests. (Freegold Ventues Limited)
• Study timeline: PFS expected to commence in late 2025, incorporating 2025 drilling; 2025 program focuses on upgrading resource confidence. (Investing News Network (INN))

Assumptions for valuation sensitivities:

• Production (steady state): 500,000 oz Au/yr
• AISC (all-in sustaining cost): US$1,700/oz (model assumption; FVL has no official AISC—still a developer)
• Shares used for per-share math: 529.16M (rounded from company & market sources). (Yahoo Finance)

⚠️ Risks (detailed)

• Timeline & study risk: PFS only starts late-2025; permitting and construction could push first gold into 2030+. Any delay in drilling, hydrology, geotech or environmental work lengthens the path. (Investing News Network (INN))
• Cost & execution risk: Large open-pit + sulphide processing is capital-intensive; inflation (power, reagents, labor) and scale-up risk can lift both capex and operating costs above assumptions.
• Financing & dilution: A project of this scale will likely require substantial equity and/or project finance; share count could rise materially from today’s ~529M. (money.tmx.com)
• Resource conversion: A significant Inferred component remains; converting to Indicated/Measured for reserves requires sustained drilling success and time. (Freegold Ventues Limited)
• Commodity price dependency: The high-torque upside assumes very strong gold prices; downside in gold would compress margins and project NPV.
• Permitting & ESG: Alaska is mining-friendly, but large projects face rigorous federal/state reviews (water, tailings, wildlife, cultural resources).

⚡ Catalysts (detailed)

• 2025 drill program results: Infill & step-outs to upgrade grade/tonnage and support mine design inputs. (Freegold Ventues Limited)
• Metallurgical program updates: Optimization of oxidation routes (BIOX/POX/Albion) to lock in >90% recoveries and define the flowsheet. (Freegold Ventues Limited)
• PFS launch (late 2025): First integrated economic view at current scale; sets the bar for capex/opex and mine plan. (Investing News Network (INN))
• Strategic/development partnerships: Potential interest from neighbors/majors given proximity to Fort Knox.
• Macro tailwinds: Higher gold prices, financing windows reopening for large NA open-pit builds.

🗺️ Risks & Catalysts mapped to timeline

H2 2025

• 🚧 Risks: Study slippage; drilling or metallurgical surprises.
• ⚡ Catalysts: Resource conversion drilling, metallurgical updates; PFS initiation. (Investing News Network (INN))

2026–2027

• 🚧 Risks: PFS→FS cost inflation; capex scale clarity; permitting complexity emerges.
• ⚡ Catalysts: Successive technical milestones (PFS results, FS kickoff), potential off-take/financing discussions, continued resource growth.

2028–2030

• 🚧 Risks: Financing package & potential dilution; schedule risk into construction/commissioning.
• ⚡ Catalysts: FS completion, permits, construction decision; potential strategic/JV or M&A interest as the project de-risks.

📊 Detailed Valuation (500k oz/yr; AISC $1,700; shares 529.16M)

Step 1: Revenue (gold)

• At $4,500/oz: 500,000 × 4,500 = $2.25B
• At $5,000/oz: 500,000 × 5,000 = $2.50B

Step 2: FCF (operating proxy)

• Margin/oz = Gold price − 1,700
• At $4,500/oz: margin $2,800 → FCF ≈ $1.40B/yr
• At $5,000/oz: margin $3,300 → FCF ≈ $1.65B/yr

Step 3: Market cap (FCF × multiple)

• $4,500 gold:
  • 10× → $14.0B
  • 15× → $21.0B
  • 20× → $28.0B
• $5,000 gold:
  • 10× → $16.5B
  • 15× → $24.75B
  • 20× → $33.0B

Step 4: Per-share value (529.16M shares)

• $4,500 gold:
  • 10× → ~$26.46/sh
  • 15× → ~$39.69/sh
  • 20× → ~$52.91/sh
• $5,000 gold:
  • 10× → ~$31.18/sh
  • 15× → ~$46.77/sh
  • 20× → ~$62.36/sh

📅 Expected full timeline (now → production)

• Late 2025: PFS commences; infill/expansion drilling and metallurgical work continue. (Investing News Network (INN))
• 2026–2027: PFS results → advance to FS; permitting track continues (federal/state).
• 2028–2029: Secure full financing package; start construction (subject to studies & permits).
• 2030+: Earliest realistic commissioning/production window for a project of this scale (assumes smooth studies, permits, financing).

🎯 Conclusion

✅ Shares: ~529M basic today (materially above older 450M estimates). (Freegold Ventues Limited)

✅ Resource & metallurgy: ~29Moz total (Indicated+Inferred) and >90% recovery routes materially de-risk the flowsheet. (Freegold Ventues Limited)

✅ Torque: At $4,500–$5,000 gold, simple FCF-multiple math implies ~$26–$62/sh depending on multiple and price.

⚠️ What matters: PFS quality, cost inflation, permitting, and financing/dilution will ultimately set the real per-share outcome.