Followers | 1 |
Posts | 164 |
Boards Moderated | 0 |
Alias Born | 03/26/2011 |
Friday, October 18, 2019 7:43:01 AM
Their calculation is as follows:
- Net Present Value for Springpole at a 9% discount rate = 637,121 kCAD or 1.04 CAD per share
- Cash: 8,511 KCAD or 0.01 CAD per share (as of 6/30/2019)
- Remaining Tier 1 & Tier 2 assets are valued at $45USD per Gold Equivalent Ounce, totalling 400,684 kCAD or 0.65 CAD per share
- Value of Tier 3 assets: 15,000 kCAD or 0.03 CAD per share
Total current value = 1,066,265 kCAD or 1.74 CAD per share (584,222 k common shares as of 8/8/2019 and 28,997 k options and warrants (ignores options and warrants with a strike above 0.50$), for a total of 613,219 k fully diluted shares).
This gets then rounded to the nearest decimal to get to the 1.70 price target.
Cormark Securities has a Target price of $0.70 (based on $1350 gold price).
Their calculation is as follows:
- Springpole (100%), Ontario NPV5% - 2025 start C$988.8
- Goldlund (100%), Ontario 1.69 MMoz @ C$30/oz in-situ C$50.6
- Hope Brook (100%), Newfoundland 0.95 MMoz @ C$10/oz in-situ C$9.5
- Cameron (100%), Ontario 1.00 MMoz @ C$10/oz in-situ C$10.0
- Pickle Crow (100%), Ontario 1.26 MMoz @ C$10/oz in-situ C$12.6
- Duquesne (100%), Quebec 0.48 MMoz @ C$0/oz in-situ C$0.0
- Pitt Gold (100%), Quebec 0.26 MMoz @ C$0/oz in-situ C$0.0
- Duparquet (10%), Quebec 0.43 MMoz @ C$0/oz in-situ C$0.0
*****
Total Development assets: C$1,071.5
Cash estimated at Aug. 15, 2019 C$7.5
*****
Total Net Asset Value: C$1,079.0
Shares O/S (MM) 584.0
*****
Total NAVPS (C$; Rounded): C$1.80
They then value FF at 0.40x the Net Asset Value, resulting in their 0.70 CAD price target.
Recent FFMGF News
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 09/09/2024 06:37:07 PM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 08/08/2024 02:49:12 PM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 08/08/2024 10:02:16 AM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 06/20/2024 02:46:13 PM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 06/18/2024 12:55:56 PM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 06/17/2024 01:25:41 PM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 05/28/2024 08:49:35 PM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 05/21/2024 02:34:17 PM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 05/13/2024 05:57:01 PM
- Form 6-K - Report of foreign issuer [Rules 13a-16 and 15d-16] • Edgar (US Regulatory) • 05/07/2024 04:29:23 PM
VHAI - Vocodia Partners with Leading Political Super PACs to Revolutionize Fundraising Efforts • VHAI • Sep 19, 2024 11:48 AM
Dear Cashmere Group Holding Co. AKA Swifty Global Signs Binding Letter of Intent to be Acquired by Signing Day Sports • DRCR • Sep 19, 2024 10:26 AM
HealthLynked Launches Virtual Urgent Care Through Partnership with Lyric Health. • HLYK • Sep 19, 2024 8:00 AM
Element79 Gold Corp. Appoints Kevin Arias as Advisor to the Board of Directors, Strengthening Strategic Leadership • ELMGF • Sep 18, 2024 10:29 AM
Mawson Finland Limited Further Expands the Known Mineralized Zones at Rajapalot: Palokas step-out drills 7 metres @ 9.1 g/t gold & 706 ppm cobalt • MFL • Sep 17, 2024 9:02 AM
PickleJar Announces Integration With OptCulture to Deliver Holistic Fan Experiences at Venue Point of Sale • PKLE • Sep 17, 2024 8:00 AM