2 different buyout comparsons This is the calculation from the ub post
That would mean the equivalent offer per share could be 1.71/26% x 52% = $3.52 share
my calculation
463,000 shares at $1.5 billion buyout = $3.24 share
Guess of $1.5 Billion Buyout for LSG
Buyout Value for Lake Shore Gold
These dollar estimates are all guesses.
This information could contain errors.
This entire exercise is just a guess.
Post your own answers to cross check.
Due your own due diligence.
Timmins West Mine $300 million
Bell Creek Mine $300 million
Bell Creek Mill $400 million
Whitney/Halnor $120 million
144 & Gold River $400 million
Juby $200 million
Fenn Gib $250 million
Gowganda Silver 10 million
Cash/Bullion 90 million
Debentures -$100 million
====================================
around $2 Billion
25% margin of error -$500 million
=====================================
$1.5 Billion Buyout Value
Break down of assets
====================================================
Timmins West Mine
Probable 4.3 gpt 509,700 oz
Measured & Indicated 4.8 gpt 695,000 oz
Inferred 5.0 gpt 260,000 oz
------------------------------------------------
1.5 million oz gold
1.5 million * $200 oz/profit = $300 million
Gold ore processed at Bell Creek Mill
=====================================================
Bell Creek Mine
Reserves 4.6gpt 263,600 oz
Measured & Indicated 4.29 gpt 687,000 oz
Inferred 4.84 gpt 685,000 oz
-------------------------------------------
1.5 million oz gold
1.5 million * $200 oz/profit = $300 million
Bell Creek Mill - 5500 TPD with addition of CIL tanks.
$400 million - Can be used to mill Goldcorp Borden
Lake Gold ore - Probe
=====================================================
Whitney/Halnor Project 60% LSG 40% Goldcorp
Measured & Indicated 6.85 gpt 708,600 oz
Inferred 5.34 gpt 170,700 oz
-------------------------------------------
1 million oz gold
Gold ore to be processed at Bell Creek Mill 6 km away
$200 million profit * 60% = $120 million to LSG
=====================================================
144 & Gold River
Guessing at 2 million oz
Gold ore to be processed at Bell Creek
$200 oz profit * 2 million oz gold = $400 million
=====================================================
Juby Gold 100% owned by LSG
From the Tyrrell Structural Zone
Indicated grade 1.28gpt 1,090,400 oz
Inferred grade .94gpt 2,908,800 oz
----------------------------------------
4 million oz of gold
There is another Trend that is parallel
that hasn't been drilled.
This will probably get it to 6 - 8 million oz
(This is 45 km from Alamos/AuRico's Young Davidson Mine
Has 8000 TPD mill and about 6 million oz.)
Juby will be sold to Alamos for $200 million (guess)
====================================================
Gowganda Silver Project - 2.96 million oz of silver
valued at $10 million
====================================================
Fenn Gib 51% to Barrick if it goes over 5 million oz
Barrick has to come up with 2 times total investment
Measured & Indicated .99gpt 1,300,000 oz
Inferred .95gpt 750,000 oz
-----------------------------------------------------
2 million oz but lots of
drilling not added
Probably around 4 million oz
Should borrow $50 million and drill out to 6-7 million oz
Barrick would have to come up with at least $100 million
Total value $250 million
=====================================================