Landores old MRE based on today’s gold price8 Sep 2025 11:04
Updating the Valuation with Current Gold Price and Inflation
#### Current Gold Price
The spot gold price on September 8, 2025, is US$3,609.78/oz. This represents a 100.54% increase from the US$1,800/oz used in the 2022 PEA.
#### Inflation Adjustment
To account for inflation from May 2022 to September 2025, I’ll use the same cumulative inflation estimate as before:
- U.S. CPI Inflation:
- 2022: ~8.0%.
- 2023: ~3.2%.
- 2024: ~2.5%.
- 2025 (to September): ~2.0% (pro-rated for 4/12 months).
- Cumulative Inflation: ((1 + 0.08) \times (1 + 0.032) \times (1 + 0.025) \times (1 + 0.02)^{4/12} \approx 1.144), or ~14.4%.
Costs in the PEA (e.g., AISC, capital expenditures) are assumed to increase by 14.4% to reflect 2025 dollars. Thus:
- Adjusted AISC: US$1,072/oz × 1.144 ≈ US$1,226/oz.
- Capital Expenditures: The 2022 PEA estimated initial capex at ~US$207 million (based on similar projects). Adjusted: US$207M × 1.144 ≈ US$237M.
#### NPV Recalculation
The 2022 PEA reported a post-tax NPV of US$333.6 million at US$1,800/oz for 833,000 ounces. To estimate the NPV at US$3,609.78/oz:
- Gold Price Sensitivity: The 2019 PEA showed that increasing the gold price from US$1,300 to US$1,560 (20% increase) raised NPV by ~83.8% (US$123.71M to US$227.37M). This suggests a strong correlation between gold price and NPV.
- Current Price Increase: From US$1,800 to US$3,609.78 is a 100.54% increase. Using a similar sensitivity ratio (83.8% NPV increase per 20% price increase), the NPV increase is approximately:
- 100.54 / 20 × 83.8% ≈ 421.3%.
- Base NPV: US$333.6M × (1 + 4.213) ≈ US$1,739.5 million.
- Inflation Impact on Costs: Higher costs reduce NPV. Assuming AISC and capex increase by 14.4%, the net margin per ounce decreases:
- Original margin: US$1,800 - US$1,072 = US$728/oz.
- New margin: US$3,609.78 - US$1,226 ≈ US$2,383.78/oz (3.27x higher).
- However, higher capex and operating costs reduce the NPV multiplier. Conservatively, I’ll adjust the NPV increase to ~3.5x (instead of 4.213x) to account for cost inflation:
- Adjusted NPV: US$333.6M × 3.5 ≈ US$1,167.6 million.
Updated Economic Estimate
- Gold Price: US$3,609.78/oz.
- Inflation-Adjusted NPV: ~US$1,167.6 million (post-tax, 8% discount rate).
- Value per Ounce: US$1,167.6M / 1,496,000 oz ≈ US$780/oz (total resource) or US$1,167.6M / 833,000 oz ≈ US$1,402/oz (pit-constrained).
- Peer Context: BAM’s valuation is attractive compared to peers, but its pre-production status suggests a market value closer to US$75–150/oz, or US$112M–225M, until further de-risking (e.g., feasibility study, financing).
Conclusion
Using the correct gold price of US$3,609.78/oz and adjusting for ~14.4% inflation, the BAM Gold Project’s estimated post-tax NPV is approximately US$1,167.6 million, a significant increase from the 2022 PEA’s US$333.6 million. This reflects the 100.54% rise in gold price.
Sign In
Follow the stocks
