|Long-Term Price Case||$2,000/oz. Au|
|Flagship Project||Grassy Mountain|
|Mineral Resources||367,916 AuEq ozs.|
|Average Annual Production||45,989 AuEq ozs.|
|True All-in Cost (TAIC)||$930/oz.|
|Total Operating Cost||($120,500,000)|
|Total Capital Cost||($129,400,000)|
|Net Profit Margin||53%|
|Absolute Cost Structure (ACS)||47%|
|Cash Flow Multiple||11x|
|Annual Cash Flow||$49,208,230|
|Future Market Cap||$541,290,530|
|Future Market Cap Growth||1,163%|
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 and Absolute Cost Structure are excellent which enables us to award the company with a 11x cash flow multiple resulting in possible Market Cap appreciation of up to 1,163%.