$ARNGF : Argonaut Gold Notes

Long-Term Price Case$1,500/oz. Au & $20/oz. Ag
Resource Base (M&I, Inclusive of Reserves)8,365,613 AuEq ozs.
Fully-Diluted Shares182,421,413
Fully-Diluted Market Cap$227,114,659
Average Annual Production200,000 ozs.
AISC$912
Cash Flow$58,100,000
Future Cash Flow$117,600,000
Market Cap Valuation per Resource Ounce$27
Share Price Valuation by Resources in the Ground.05 ($61)
Resource Valuation as a Percentage of Market Cap2%
Market Cap Valuation$1,671,449,477
Cash Flow Multiple4x
Future Market Cap$1,882,262,925
Future Market Cap Growth729%
PMCV15 (Projected Market Cap Valuation at 15%)$10.32/sh.

Notes: All Values in U.S. Dollars

Leave a Reply

Your email address will not be published. Required fields are marked *