$TSRMF : Updated Treasury Metals Notes

Long-Term Price Case$1,500/oz. Au & $20/oz. Ag
Flagship ProjectGoliath
Resource Base (M&I)1,247,920 AuEq ozs.
Fully-Diluted Shares192,845,004
Fully-Diluted Market Cap$36,640,551
LoM13 Years
Average Annual Production90,000 AuEq ozs.
AISC$611
Theoretical Cash Flow ($1,333/oz.)$64,980,000
Future Cash Flow ($1,500/oz.)$80,000,000
Market Cap Valuation per Resource Ounce$29
Share Price Valuation by Resources in the Ground.006 ozs. ($8.62)
Resource Valuation as a Percentage of Market Cap2%
Market Cap Valuation$245,021,604
Cash Flow Multiple.5x
Future Market Cap Valuation$280,782,000
Future Market Cap Growth666%
PMCV10 (Projected Market Cap Valuation at 10%)$0.97/sh.

Notes: All Values in U.S. Dollars

Leave a Reply

Your email address will not be published.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