Header cover image

If gold reaches $4,000 per oz

RO
RockeTellerInvested
Community Contributor

Published

September 26 2024

Updated

September 26 2024

Narratives are currently in beta

To calculate the stock price of West Red Lake Gold Mines if gold reaches $4,000 per oz, we need to estimate their potential free cash flow (FCF) based on the projected production and costs. Here’s how to approach it:

### Assumptions

1. Production from Madsen Mine: Targeting at least 100,000 oz per year.

2. AISC (All-In Sustaining Cost): Let’s assume a reasonable AISC around $1,200 per oz (subject to actual conditions).

3. Gold Price: $4,000 per oz.

4. Free Cash Flow Calculation:

- Revenue: \( 100,000 \text{ oz} \times 4,000 = 400,000,000 \)

- Costs: \( 100,000 \text{ oz} \times 1,200 = 120,000,000 \)

- FCF: \( 400,000,000 - 120,000,000 = 280,000,000 \)

### Valuation

If we use a typical multiple for gold producers, let’s say a P/E of 10 for simplicity:

- Market Cap: \( 280,000,000 \times 10 = 2,800,000,000 \)

### Shares Outstanding

Assuming approximately 100 million shares outstanding (you would need the exact number for precise calculations):

- Stock Price: \( \frac{2,800,000,000}{100,000,000} = 28 \)

### Conclusion

If gold reaches $4,000 per oz and assuming the company operates efficiently and achieves its production goals, the stock price could be estimated at around $28 per share, depending on the actual share count and market conditions.

How well do narratives help inform your perspective?

Disclaimer

The user RockeTeller has a position in TSXV:WRLG. 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$28.0
97.8% undervalued intrinsic discount
RockeTeller's Fair Value
Future estimation in
PastFuture-80m-60m-40m-20m020132016201920222024202520282029Revenue CA$0Earnings CA$0
% p.a.
Decrease
Increase
Current revenue growth rate
39.26%
Metals and Mining revenue growth rate
59.25%