Numbers game23 Sep 2025 13:58
It's really hard to rationalise a potential share price, but I'm going to have a play with some numbers. Also, for the purist accountants out there I am going to be a little footloose with the NPV\DCF approach. All being well it will provoke a few alternative views/approaches, and a bit of critique of my very back of the envelope numbers. Not that I think a highly sophisticated model would do much better. They are often not much better than the back of an envelope, although I must admit that seeing a big spreadsheet with a complex array of assumptions and calculations does make most people feel a lot better.
Average production over 12 years - 145,000 (per last presentation)
Average PoG. Let's say $4000
Dore discount. Let's say 10%
Average per ounce $3600
145,000 at $3600 $522m
Take a twelve year mine life - $6.264bn (I want to keep it simple. No DCF/NPV)
Average AISC (which includes all capex & mine sustaining costs) $1176 (per last presentation)
145k x 12 x $1176 = $2.046bn
Net before taxation etc. ($6246 - $2046) $4200.
Now you do need to take a whack out for tax and the inevitable 'other costs' that always seem to appear, but you get the general drift.
We have 2.93bn shares in play, and no need of further issues.
4.2bn/2.93bn = $1.43
Convert that to GBP and you have over a £1, £1.06.
It's very, very simplistic, ignores a few accounting rules and yet it does provide an inkling of the scale of the opportunity. There are hundreds of variables to consider, not least of which is PoG, and yet I can't help feeling that we are only at the start of the share price journey. Taxes will reduce that £1 figure, and yet the chances are that gold with breach $5000 in that 12 year time horizon. I'm also aware that the broader investment community, at least in the UK, is always a bit wary of gold miners. It won't admit full valuation. But I do think a figure of 40p, maybe 50p, is achievable in future years, and who knows, if gold does go to the moon even a £1 may be within reach.
I rest my case. Alternative views invited in the spirit of a healthy exchange of views.