|Long-Term Price Case||$1,700/oz. Au & $24/oz. Ag|
|Flagship Project||Grassy Mountain|
|Mineral Resources (M&I)||1,103,461 AuEq ozs.|
|Mineral Reserves||369,285 AuEq ozs.|
|Fully-Diluted Market Cap||23,724,016|
|Average Annual Production||47,706 AuEqu ozs.|
|Payable Product||357,794 AuEq ozs.|
|True All-in Cost (TAIC)||$1,008/oz.|
|Transportation & Refining Cost||($1,882,000)|
|Sherry & Yates Agreement||($9,095,517)|
|Total Operating Cost||($185,789,000)|
|Net Taxable Income (Net of Depreciation & Applied Loss [ ($158,880,000) ])||$252,603,283|
|Federal Income Taxes||($53,046,689)|
|Total Capital Cost||($110,947,000)|
|Net Profit Margin||41%|
|Absolute Cost Structure (ACS)||59%|
|Cash Flow Multiple||5x|
|Annual Cash Flow||$33,012,552|
|Future Market Cap||$165,062,070|
|Future Market Cap Growth||596%|
Notes: All Values in U.S. Dollars.
Paramount Gold Nevada is a growth company in the making and will likely be awarded a rich premium on the back of timely execution, exemplary management, a robust asset pipeline in a friendly jurisdiction, and a high probability of discovery at Frost.
Paramount’s Net Profit Margin is good and it has an excellent Absolute Cost Structure which enable us to award the company with a 5x cash flow multiple resulting in possible Market Cap appreciation of up to 596%.