---
Revival Gold: Valuation Potential
Key Projects:
1. Beartrack-Arnett (Idaho):
Resource: 4M oz (1 gpt), growing.
Starter Pit: 859K oz at 0.7 gpt.
Production: 65,300 oz/year for 8 years (529K oz total).
Capex: $110M.
After-tax NPV: $105M at $1,800 gold.
IRR: 24%.
2. Mercur (Utah):
Resource: 1.6M oz at 0.6 gpt.
Drilling planned, PEA expected in 2024.
Management:
Insiders hold 11%.
Potential dilution to finance development.
---
Future Valuation Potential:
Production Target:
Combined future production: 250,000 oz/year.
Gold Price Scenarios:
At $4,000/oz:
Revenue = 250,000 × 4,000 = $1,000,000,000.
Cost Assumptions:
Cash costs: $800/oz.
Costs = 250,000 × 800 = $200,000,000.
Free Cash Flow (FCF):
At $4,000/oz:
FCF = 1,000,000,000 - 200,000,000 = $800,000,000.
---
Market Cap Estimate:
Using a 10x FCF multiple:
Market Cap = 800,000,000 × 10 = $8,000,000,000.
---
Per Share Valuation:
Shares outstanding: 100M.
At $4,000/oz:
Stock Price = 8,000,000,000 ÷ 100,000,000 = $80.00/share.
---
Conclusion: If gold reaches $4,000/oz and both Beartrack-Arnett and Mercur are successfully developed, Revival Gold’s stock price could reach $80.00 per share.
Considerations:
Risks: Financing, project timelines, potential acquisition.
Positives: Strong insider ownership and resource growth potential.
How well do narratives help inform your perspective?
Disclaimer
The user RockeTeller has a position in TSXV:RVG. Simply Wall St has no position in any of the companies mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. 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.