Updated, 29 November 2019
| Long-Term Price Case | $1,700/oz. |
| Projects | Toroparu |
| Shares Outstanding | 35,149,209 |
| Market Cap | 53,426,798 |
| Average Annual Production | 198,158 AuEq ozs. |
| LoM | 24 Years |
| Payable Product | 4,755,793 ozs. |
| True All-in Cost (TAIC) | $1,287/oz. |
| Gross Revenue | $8,084,848,100 |
| Transportation & Insurance | ($91,881,921) |
| Treatment Charges | ($50,458,964) |
| Refining Charges | ($24,302,102) |
| Penalties | ($2,901,034) |
| Gross Income | $7,915,304,079 |
| Guyana Au Royalty | ($530,984,288) |
| Guyana Cu Royalty | ($9,178,680) |
| One-Time Surface Owner Royalty | ($27,060,462) |
| Net Revenue | $7,348,080,649 |
| Total Operating Costs | ($3,127,124,129) |
| Operating Profit | $4,220,956,520 |
| Income Taxes | ($1,266,286,956) |
| Total Capital Costs | ($992,000,000) |
| Net Income | $1,962,669,564 |
| Net Profit Margin | 24% |
| Absolute Cost Structure (ACS) | 75% |
| Cash Flow Multiple | 5x |
| Average Annual Cash Flow | $81,839,254 |
| Future Market Cap | $408,889,493 |
| Future Market Cap Growth | 486% |
| Target | $11.63/sh. |
Notes: All Values in U.S. Dollars
The Board has approved a share consolidation, reflected in our analysis above, and a name change to Gold X Mining.
