Updated, 21 January 2020
| Long-Term Price Case | $1,700/oz. |
| Flagship Project | Valentine Lake |
| Mineral Resources | 2,920,000 ozs. |
| Shares Outstanding | 178,810,000 |
| Market Cap | $213,928,284 |
| Average Annual Production | 236,033 ozs. |
| Recovery | 97% |
| LoM | 12 Years |
| Payable Product | 2,832,400 ozs. |
| True All-in Cost (TAIC) | $1,380/oz. |
| Gross Revenue | $4,815,080,000 |
| Keats Royalty (2%) | ($96,301,600) |
| Gross Income | $4,718,779,000 |
| Total Operating Cost | ($1,707,937,200) |
| Operating Profit | $3,010,841,800 |
| Reid Royalty (7.5%) | ($225,813,135) |
| Income Tax (45%) | ($1,354,878,810) |
| Total Capital Costs | ($525,000,000) |
| Net Income | $905,149,855 |
| Net Profit Margin | 19% |
| Absolute Cost Structure (ACS) | 81% |
| MTQ Score | 0.2 |
| True Value | $5.06/sh. |
| Cash Flow Multiple | 5x |
| Annual Cash Flow | $75,530,560 |
| Future Market Cap | $377,652,800 |
| Future Market Cap Growth | 77% |
| Target | $2.11/sh. |
Notes: All Values in U.S. Dollars