Beacon Report.....So over-soldOn a forward-looking P/CF multiple analysis basis, we forecast Meridian could achieve CFPS of $0.79/sh in 2027E. Discounting back to 2024 (at 20% per annum) suggests $0.45/sh. Applying our target multiple of 7.5x P/CF to this estimate, which is towards the lower end of our 5.0x-12.5x target range for junior gold producers, suggests a fair value of C$4.25/sh. Using a 50/50 blend of fair values generated by NAV and CF analysis, generates our 12-month target price of C$2.75 per MNO share.