Updated, 1 April 2021
| Long-Term Price Case | $1,750/oz. |
| Flagship Project | Valentine Lake |
| Mineral Resources | 3,140,000 ozs. |
| Shares Outstanding | 212,240,000 |
| Market Cap | $383,517,680 |
| Average Annual Production | 173,000 ozs. |
| Recovery | 94.2% |
| LoM | 13 Years |
| Payable Product | 1,930,000 ozs. |
| True All-in Cost (TAIC) | $1,324/oz. |
| Gross Revenue | $3,377,500,000 |
| Total Operating Cost | ($1,402,950,000) |
| Refining and Transport ($3.13/oz.) | ($6,040,900) |
| Silver Credit ($7.41/oz.) | $14,301,300 |
| EBITDA | $1,982,810,400 |
| Royalties (1.5%) | ($29,742,156) |
| Income Tax | ($590,877,499) |
| Total Capital Costs | ($526,595,844) |
| Net Income | $835,594,901 |
| Net Profit Margin | 25% |
| Absolute Cost Structure (ACS) | 76% |
| MTQ Score | 0.3 |
| True Value | $3.94/sh. |
| Cash Flow Multiple | 11x |
| Annual Cash Flow | $64,276,531 |
| Future Market Cap | $707,041,839 |
| Future Market Cap Growth | 84% |
| Target | $3.33/sh. |
Notes: All Values in U.S. Dollars
