Transcript
Page 1: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

LeagoldMining:Woodyer&GiustraAreBuildingEndeavourMining2.0

LosFilosMine;aerialviewheapleachpads1.Introduction

Sometimesithappensthatanassetcanbenefitfromanewsetofeyeslookingatitfromadifferentperspective.ThatisexactlywhatseemstobehappeningattheLosFilosmineinMexico.Goldcorp(GG,G.TO),thepreviousoperatorofthismine,decidedtofocusonotherprojectsduetoitsnew20/20/20strategy(inthenextfiveyearsachievementof20%growthingoldproduction,20%growthingoldreservesanda20%reductioninourall-insustainingcosts)putinplacebynewCEOGarofalo,andputthemineupforsale.

Severalpartieswereinterested,butLeagoldMiningCorp.(HTXFF,LMC.V)madethewinningbid.Leagoldappearedtobeaspecialpurposevehicle;createdforthesolepurposetoacquirethismineinMexico’sGuerreroGoldBeltbutitismeantformuchmore.Lookingatthecompany’smanagementteam,builtaroundwell-knownfoundersNeilWoodyerandFrankGiustra,theLosFilosmineistheveryfirststepofLeagoldMining.Thiscompanyisdestinedtoachievegreataccomplishments,andthecurrentvaluationofthecompanyisdefinitelyjustthebeginning.

Page 2: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

Allpresentedtablesaremyownmaterial,unlessstatedotherwise.

Allpicturesarecompanymaterial,unlessstatedotherwise.

AllcurrenciesareinUSDollars,unlessstatedotherwise.

2.Thecompany

LeagoldjustfinalizedthefinancingwhichwascompletedsimultaneouslywiththeacquisitionoftheLosFilosmine.Asthecompany’smanagementteamisoneofthemainpartsoftheinvestmentthesis,Iwilldiscusstheexecutiveslaterinthisarticle.

TradinginLeagoldiscurrentlystillhalted(howeveritwillresumetradingonMondayApril10)asthecompanyhasjustcompletedtheacquisitionoftheLosFilosprojectfromGoldcorp.TheCompanyisalsoclosingtheconcurrentfinancingstofundthepurchaseandtomakesureithasadditionalworkingcapitaltoensureasmoothtransition.

Afterallfinancings(twoequityfinancingsandonedebtfinancing)willhavebeencompleted,Leagoldwillhave151millionsharesoutstanding,givingitapro-formamarketcapitalizationofapproximatelyC$415M,basedontheC$2.75sharepricelevelthecompanyisraisingmoneyat.Asthisacquisitionwillbeacompletegame-changerforLeagold,whichwasashelluntilnow,theaveragedailyvolumeshouldincreaseprettyfast,makingthisoneofthemostliquidcompaniesontheTSXVenture.Itdoesn’thappeneverydaytoseeashellacquiringaproducingassetwithanaverageannualoutputofinexcessof200,000ouncesofgold,givingitinstantcashflowtoimmediatelypursueitsgrowthplans,toadvancetowardsamid-tierproducer.

Shareprice;1yeartimeframe

Afterthefinancingsmanagementwillownapproximately9%,whichmeansitsinterestsarealignedwiththeinterestsoftheshareholders.WithNeilWoodyerandFrankGiustraasfoundersofLeagold,wehavenodoubtthiscompanyisdestinedtobesuccessful.

Page 3: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

OneofthemostimportantaspectsofLeagoldMiningisn’tnecessarilytheasset,butthehumancapitalrunningthecompany.Afterall,agoodorbadmanagementcanmakeorbreakaninvestmentcase.Agoodmanagementcanmakeanaverageprojectgood,butabadmanagementcantotallyruinagoodproject.

ItwouldbeaseriousunderstatementtosayLeagoldisn’tthemanagement’sfirstrodeo.Thecompany’sCEOisNeilWoodyer,amanwehavetheutmostrespectfor.

In2007,WoodyerdecidedtoconvertEndeavourFinancialintoafull-fledgedminingcompany,ratherthanbeingafinancier.EndeavourstartedoffbyacquiringCrewGoldandEtruscanResourcesandcontinuedtogrowatanextremelyfastpaceafteracquiringfiveothergoldcompanies,andappearedtobeverygoodandefficientinintegrating,revampingandoptimizingacquiredoperationsontimeandonbudget.IstilllovethebuyoutstoryofAvionGold,wherethefirstactionsafterthetakeoverweresendingawayandreplacingallcontractors,personnelandminemanagementoftheTabakotomine,asexistingoperationswerehopelesslyinefficient.

Therealapotheosiscamein2015whenEndeavourMiningannouncedtheacquisitionofLaManchaResourcesandtheItymine.ThisimmediatelycatapultedEndeavourMiningintotheranksofmajorproducers,andthepurchaseofTrueGoldMiningforitsproduction-readyprojectinBurkinaFasowasthefinalstepforEndeavourMining,whichaimstoproduceinexcessof600,000ouncesofgoldin2017.Atrueclass-act,whichwasrewardedwithasubstantialincreaseinEndeavour’smarketcapitalization.

EndeavourMining;marketcapgrowth

Page 4: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

IhavenodoubttheEndeavourgrowthpatternwillbeusedastheblueprintforLeagold,asthecompanydoesn’thidethefactitwantstogrowthiscompanyintoasignificantgoldproduceraswell,asfeaturedprominentlyonthehomepageandinitspresentation.

ManagementalreadyindicatedthisinthisnewsreleasefromJanuary12,2017whenannouncingtheacquisitionofLosFilosfromGoldcorp:

"Leagoldaimstobuildanewmid-tiergoldproducerwithafocusonopportunitiesinLatinAmerica;LosFilosisthefirstacquisition"

ItwillbeveryclearbynowthattheLosFilosminewillbethefirststeppingstoneandtheincomingcashflowwillthenbeusedtofundtheacquisitionanddevelopmentofnewprojects.

ChairmanFrankGiustraisinaleagueofhisown.Havingfounded5(multi)billiondollarresourcecompanies(forexamplePacificStratusEnergy,thepredecessorofPacificRubialesEnergy,andWheatonRiver,predecessorofGoldcorpandSilverWheaton)andamultibilliondollarfilmstudio(Lionsgate),hebecameabillionairehimselfbecauseofit.Thatwasn'ttheonlymasterstroke,asGiustradidsomeremarkablethingsbeforehestartedfoundingcompanieshimself.Forexample,whenhewasstillwithYorktonSecurities,aninvestmentbank,hefundedsomeofthemostlucrativedealsinthehistoryofmining,ashedidthefirstfinancingofRobertFriedland'sDiamondFields.Itwillbeclearhemadealotofmoneyforhimselfandhisclientsandinvestors,anditlookslikeLeagoldishislargestundertakingatthemoment,afterreturningtominingalmost2yearsago,andhopefullypoisedforlotsofgainsalongtheroadagain.

Thecompany’sflagshipproject,LosFilos,islocatedinMexicowherealotofminingactivitytakesplace,andhasasolidminingculture.AccordingtotheFraserSurveyof2016,Mexicoscores#53outof104jurisdictionsforPolicyPerceptionIndex(PPI),whichisaverageforLatinAmericancountries.However,IwoulddefinitelyliketopaysomeattentiontotheGuerreroregion,wheretheLosFilosmineislocated.

Theregionhasn’tbeenthemoststableregioninMexicoasthereisalotofcrimegoingon,andmostcompaniesoperatingintheregionarereallyinvestinginsafetytomakesuretheirprojectsandtheintegrityofthestaffareensured.GoldcorpandnearbyTorexhavehadsomeseriousissueswithsecurityontheaccessroadstothesites.Whereasthesituationcurrentlyseemstobeundercontrol,Idoliketoworkwithacertainmarginofsafety,andthereforewillapplya10%discountratetothecompany’sproducingminelateron.

Additionally,thefactthecompanyisfocusingonMexicomightbereallyinteresting,consideringPresidentTrump’saggressivestancetowardsthecountry.TheMexicanPesohasregainedsomeofitsgroundafterfallingbyinexcessof20%onthebackofTrump’selection,butthecurrencyexchangeratemightplayanimportantroleinLeagold’sfuture.Afterall,itsmineplansarebasedonanUSD/MXNexchangerateof21Peso’sperUSDollar,butthePesoiscurrentlyapproximately10%strongerthanbudgeted,whichmighthavea(slightly)negativeimpactonLeagold’sNetPresentValue(NPV)andInternalRateofReturn(IRR),whichIwilldiscusslateron.

3.TheprojectTheLosFilosmineisoneofthelargestgoldminesinMexico,andinTheAmericasingeneral.The

Page 5: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

openpitmineproducesinexcessof200,000ouncesofgoldperyearonaprettyconsistentbasis(231,000ouncesin2016).Andnotonlyisitalargemine,Goldcorphasalwaysbeenabletokeeptheproductioncostsverylow,andtheanticipatedAISCisjust$850/oz(AISC$878/ozin2016).Thiswasdefinitelyoneofthekeypointstoattractnumerouspotentialbuyers.

LosFilosMine;locationmapThemineislocatedintheGuerreroGoldBelt,approximately225kilometerssouthofMexicoCity,thecapitalofthecountry.Asthepropertyislocatednearamajorhighway,thetripfromMexicoCitytoLosFilosusuallytakeslessthanfourhours,bycar.Thatisamajoradvantageasitisefficienttobringpeopleineitherviathehighway,orthenearbyairstrip.LosFilosalsohasimmediateaccesstowaterandpower,whichimpliesverygoodinfrastructure,abigplusforanyminingproject.

Page 6: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

ClaimmapProductionatLosFilosbeganin2008whenminingcommencedattheopenpitmine,andallgoldhasbeenrecoveredthroughasimpleheapleachoperation,followedbyanadsorption-desorption-recoveryprocess.Thecurrentopenpitandundergroundminingoperationsstillcontainsmillionsoftonnesoforeinreserves,ascanbeseenhereinthistablerepresentingReservesandResources:

Page 7: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

2016resourcestatement(excludingsilver)ThecurrentmineplanexpectstoceasetheminingoperationsattheLosFilospitin2019.Thisdoesn’tmeantheentireminewillbeshutdown,astheBermejalopenpitisexpectedtobebroughtbackinproductionin2018(miningatBermejaliscurrentlysuspendeduntiltheLosFilosopenpitisminedout).TheLosFilosundergroundminecontinuesoperationsto2023.

Page 8: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

AerialviewofoperationsFrom2019to2024,themajorityoftheore(9,000tpd)willbesourcedfromtheBermejalopenpit(90%),whereastheLosFilosundergroundminewillcontributeapproximately1,000tpd(10%).Theundergroundorehasahigheraveragegradeandresultsinacombinedproductionprofileofinexcessof150,000ouncesofgoldperyearuntil2020,whereafterthecombinedoutputwillgraduallydecrease,asshowninthenextimage:

ExistingproductionscheduleLosFilosWithatotalsustainingcapexofUS$79Mandatotalgoldproductionofalmost1.2MozAu,thecapitalefficiencyisveryhighasthesustainingcapexperproducedounceofgoldwillbelessthanUS$65/ozAu,resultinginalowallinsustainingcost(AISC)ofUS$805/ozAu,orC$1073/oz.Andthatisquitelow,consideringthisincludesthecontinuousdevelopmentoftheLosFilosundergroundmine,whichtraditionallyisn’tcheapatall,withAISCfrequentlysurpassingC$1200/ozlevels.

Page 9: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

Anindependentconsultants,Stantec,completedatechnicalreportforLeagoldandpresentedaneconomicstudybasedonthemineplanwith1.26MozAubeingproducedfromthetwoopenpitsandtheLosFilosundergroundmine.UsingthebasecasescenarioofUS$1200/ozAu,thecurrentmineplanboastsanafter-taxNPV5ofUS$334M.Thecompany’stechnicalreportalsoprovidesasensitivityanalysis,andIamgladtoseethatevenatanaveragegoldpriceofUS$1100/ozAu,theafter-taxNPV5isstillUS$263MandevenifIwouldapplya10%discountrate,theNPVwouldstillbeinexcessofU$230M.ThisemphasizesthestrongoperatingmarginsatLosFilos.Notwithstandingthis,itisneededtocloselymonitortheUSDollar/MexicanPesoexchangerate.

USD/Pesoexchangerate;sourceStockchartsAnexchangerateof21Peso’sperUSDollarwasused,buttheMexicanPesoiscurrentlyinexcessof10%moreexpensivethanbudgeted(ascanbeseenintheaboveimage).Thiswillverylikelyhavea(modest)negativeimpactontheNPVandproductioncostsasthelocalcostswillbeabit

Page 10: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

higherwhenexpressedinUSDollar.Notadeal-breaker,butit’sdefinitelysomethingtokeepinmind,aslocalcostsforoperationslikethisareusually40-50%inlocalcurrencies.4.BermejalUnderground:ExpansionatabargainpriceAtfirstsight,itdoesn’tseemtomakealotofsensetopayUS$350Mforaminewhichhasanestimatedafter-taxNPV5ofjustUS$334M.ButLeagoldisfocusingonthenextphaseattheLosFilosmine.OntopofthetwoopenpitsandtheLosFilosundergroundmine,asecondundergrounddepositwasdefinedclosetotheBermejalopenpitmine.

Schematicmineplan3DLeagoldhasalreadycommissionedatechnicalreportontheBermejalundergroundzone,andtheeconomicsofapotentialundergroundmineseemtobeprettystrongaccordingtoa2017PEA.KeepinmindthecapexandopexestimateswereestimatedbasedonjustaPEAwhichusuallyhasamarginoferrorof25-35%,butgiventheextensiveexperienceintheregionandthefacttwoopenpitminesandoneundergroundminehavealreadybeenbroughtinproduction,IassumethisPEAtobemorecredible,advancedandreliablethanotherPEA’s,whichtendtobejustafirstlookateconomicsandmineplan.TheinitialcapitalexpendituresatBermejalwillbeverylow,asLeagoldthinksitwillneedlessthanUS$50Mtobringtheundergroundmineintoproductionin2019.Ofcourse,asitisanundergroundmine,thesustainingcapexwillberelativelyhighinthefirstfewyearsoftheminelifeasthecompanywillbecompletingasmuchundergrounddevelopmentaspossibletomaketheminingprocessasefficientaspossible.SoontopoftheUS$47Mininitialcapex,theBermejalprojectwillrequireanadditionalUS$106Minsustainingcapex,ofwhichthemajoritywillbespentinthefirstthreeyearsoftheminelife(US$87M)beforealmostbeingnegligiblefromthefourthyearon.ConsideringthetotalamountofgoldtoberecoveredfromBermejalisexpectedtobe1.39MozAu,thetotalcapitalintensity(initial

Page 11: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

capex+sustainingcapexdividedbythetotalamountofrecoveredgold)isjustUS$110/ozwhichisextremelylowforaprojectofthissize,asthisusuallyattributestoUS$200-300/oz.

Pit/resourceoutlinesThisshouldn’tcomeasasurprise.Afterall,thesurfaceinfrastructureisalreadypresentanddoesn’tneedtobetweakedinordertoprocesstheBermejalundergroundore.SoLeagoldwillonlyhavetocompletetheundergrounddevelopmentwhichisn’ttooexpensiveconsideringthemineralizationisn’ttoodeep.ThisallowsLeagoldtoreachtheorebyconstructingaramp,ratherthandiggingashaft.

Page 12: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

ThePEAhasbeenbasedonaresourceestimateof8.9Mtatanaveragegradeofalmost6g/tgoldand24g/tsilver.Takingtheminingdilutionintoaccount,Leagoldisanticipatingatotalmillfeedof10.5Mtatanaveragegradeof5.15g/t.Thisorewillbeprocessedduringan8yearlifeofmine(LOM)whereinatotalof1.4MozAuwillbeproduced,startingin2019.Theaverageallinsustainingcost(AISC)isexpectedtobelessthanUS$450/ozAu,whichwillmakethisoneofthefewhigh-marginpuregoldminesintheworld.ThischartbasicallytellsitallwhyLeagoldispoisedforgrowth,productionwillriseconsiderablyandtheAISCgoesdownsubstantiallytoo:

Existingvs.Plannedproduction/AISCscenariosThebasecaseusedintheundergroundminescenariocontainsagoldpriceofUS$1300/oz,whichismorethan8%higherthanthemineplanofthecurrentoperations.ThisindicatesLeagoldismoreorlessexpectingahighergoldprice,whichisn'tveryconservative.Toremaincautious,IwillonlylookattheeconomicsusingagoldpriceofUS$1200/oz.Andthankstotheextremelylowinitialcapitalexpenditures,theafter-taxIRRapproaches100%,whereastheNPV5comesinatUS$418M.Usinga10%discountrate(whichmightbeasaferthingtodoinGuerrero),theBermejalundergroundminestillboastsanafter-taxNPV10ofUS$315M.Again,thisscenarioalsousesanUSD/MXNexchangerateof21,versusthecurrentexchangerateof18.75Peso’sperAmericanDollar.

5.ThedealLeagoldfinalizedquiteanarrangement,andwillpayGoldcorpUS$350MwhichconsistsofUS$279MincashandUS$71MworthofsharesofLeagold.Thissharepositionwillincentivize

Page 13: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

Goldcorptomakethetransitiongoassmoothaspossibleandallowstheseniorproducertoretainexposuretotheassetaswell.

Thefundingoftheacquisitioncouldbebrokendowninthreemajorparts.Firstofall,LeagoldcompletedaC$179Msubscriptionreceiptoffering,pricedatC$2.75persubscriptionright.TheserightswillbeconvertedintocommonsharesofLeagoldnowthatthetransactioniscompleted.AsecondtrancheisadirectUS$50Mequityplacementattheexactsametermsofthesubscriptionreceiptoffering.OrionResourcespartnerswilltaketheentireUS$50M,toensureanequitystakeofapproximately24%inthecompany.AfinalpieceofthefinancingpuzzleisanUS$150Mloanfacility,providedbyOrionaswell.This5-yearloanwillhaveaninterestrateofthe3monthLIBORinterestrate(or1%,whicheveristhehighest),increasedby700basispoints(7%).Thisisn’tacheaploan(consideringtheinterestratewillbeatleast8%)andasLeagolddoesn’thavetostartrepayingtheloanuntilthethirdyear,theprincipalamountwillhaveincreasedtoUS$175M,whichwillthenhavetoberepaidin12quarterlyinstallments.TheacquisitionfinancingalsoprovidesforagoldofftaketoOrionof50%ofthegoldproductionatmarketpricesfromtheLosFilosMine,untilcumulativedeliveryof1.1millionouncestoOrion.Agoldofftakeisn'tverycommon,itismoreofabasemetal/commoditything,buttoseeOrionbuyingwithoutadiscountatmarketpricesisn'thurtingLeagold'scashflows.Basedontheexpectedcashflowprofileofthecompany,thisshouldn’tbeaproblematall,consideringthehighmarginBermejalundergroundwillstarttoproducegoldin2019atamarginofalmostUS$800/oz(consideringtheBermejalUGAISCislessthanUS$500/oz!).Thisputstheprojectatthebottomquartileoftheproducinggoldminesintheworld,asshownhere:

Page 14: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

AISCvs.amountsofgoldpaid/producedWhenallissaidanddone,Leagoldwillhaveapproximately151Msharesout,forapro-formamarketcapitalizationofC$415M.IwilldiscussinthenextparagraphwhyIconsiderthistobeagooddealforLeagold,andalthoughGarofalohasastrongfinancialbackground,itshowsyouitisn'teasytooutsmartguyslikeWoodyerandGiustra.

Page 15: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

6.Peercomparison

Oneshouldalwayscompareappleswithapples,andthebestexamplemightbetouseTorexGold(TXG.TO)asmainexampletovalueLeagold.NotonlydoesTorexGoldhavethesameproductionprofile,itisalsolocatedliterallydowntheroadfromLosFilos,intheGuerreroGoldBelt.

AsTorexGoldwillalsoseeitsAISCdropbelowUS$800/ozin2019(whichwillhappenatLosFilosasthehigh-gradeBermejalundergroundminewillberampingupitsproductionrate),thiscompanymightbetheverybestwaytogetanideaofhowLeagold’svaluationcomparestoTorexGold.

NeighboursTorexandLeagold;claimsmap

Theresultsareappealing.Usingadiscountrateof7%andagoldpriceofUS$1300/oz,theNPVoftheMorelosassetisestimatedatjustUS$1.3B(orapproximatelyC$16pershareofTorexGold).ThismeansTorexiscurrentlytradingatmorethan1.5timestheNPVofitsonlyoperatingproject.Torexdoeshavealargedevelopmentprojectwhichmightbeincorporatedinthemineplanlateron,butsodoesLeagold.Ihavecompiledatablewithsomeother,moreorlesscomparablecompanies,basedonpubliclyavailabledata,aswellastheresearchreportsfromcolleaguesatCanaccordandRBC.

Page 16: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

Pleasenote,whereasLeagoldappearstobeprettycheapbasedontheEVormarketcapperounceinthegroundofTorexandAlamos,notallofLeagold’souncesarepartofthemineplan.AlargerBermejalopenpitminewouldhaveastripratioof5:1,buttheredefinitelyneedstobeahighergoldpricebeforetheseadditionalounceswouldbeaddedtothemineplan.

TheproformacashflowforLeagoldiscalculatedlikethis:EBITDAUS$113M-US$43Mdepreciationetc-US$10Moverhead=US$60Mnetincome.Corptaxesareabout30%includingMexicanroyalties,resultinginUS$18M.OperationalCFisEBITDA-G&A-taxes=US$85M=C$113M.Thisdoesnottakeexpensedexplorationactivities,currencyfluctuationsandchangesinworkingcapitalintoconsideration.

Basedonoperationalcashflow,Leagoldappearstobereallycheap,althoughithasamuchmoreprofitableassetthanforexamplePrimero's.SoifwewoulduseaconservativeMC/CFmultipleof5,thiswouldimplicateasharepricetargetofC$3.75.AndthisisstillhalfofTorex'smultiple,operatinginthesameregionwiththesamekindofassets.AndofcoursethereistheexpansionscenariowithBermejalUnderground,commencingin2019,increasingproductionfrom260kozto360koz,andloweringAISCfromUS$861/oztoUS$673/oz.Aquickbackoftheenvelopecalculationgeneratesalmostdoublethecashflow,implyingalmostapossiblefurtherdoublingoftheshareprice,ifthecurrentmultiplewouldstaythislow,whichIfindabithardtobelieve.Sothereisplentyofupside,anditwillbeclearbynowthatIviewaC$2.75sharepriceasundervalued.

It’snoteasytocrystallizethevalueofMexico-focusedgoldminersfromaglobalpointofview,asthereareveryfewpurelyMexico-focusedgoldproducers.Thatbeingsaid,LeagoldistradingsubstantiallylowerthanTorexGold,whichmightbethebestcompanytocompareitwithbothonaP/NAVbasisaswellonanenterprisevalueperounceinthegroundbasis.

UsingagoldpriceofUS$1200/ozAu,theafter-taxNPV10ofLosFilosandBermejalisaboutUS$612M.ThismeansLeagoldacquiredtheLosFilosdistrictforjust0.6times(andeven0.5timesatcurrentgoldprices)theNPVoftheassetswhichcanbeseenasastagedproducingassetwithverylowcapexneeds,andthatisquiteagooddeal.GoldcorpwasnolongerinterestedindevelopingLosFilosduetotherelativelyshortminelifeofthedepositsandthenew20/20/20policy,butthisacquisitionwasarealopportunityforLeagold.

Afterdeductingthenetdebtandtheestimatedtotalcostofthisdebt,IendupwithanestimatedfairvalueofC$545MforLeagoldwhichisapproximatelyC$3.60pershare.Keepinmindthisisbasedonadiscountrateof10%,andifIwouldapplyalowerdiscountrate,theNAV/shareincreasestowelloverC$4.

Thisonceagainemphasizes,thatLeagoldmanagementhasdoneagreatjobinitsnegotiationswithGoldcorp.TherelativevaluationofLeagold(basedonthecapitalraise)seemstobeconsiderablylowerthanthevaluethemarketisgivingTorexGold,theonlyotherrealpeerproducerintheGuerreroGoldBelt.Buttherealvaluewillcomefromfutureexpansionprograms.Consideringa

Page 17: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

muchhighersharepriceatthestart,whichcouldlimitdilution,andamuchbetterassettobeginwith,IfancythechancesofLeagoldtobecomeanother$2BmidtierproducerlikeEndeavourMiningevenfaster,dependingonthepriceofgoldandstockmarket/miningsentimentofcourseasalways.AndalthoughitisGuerrero,IpreferthisjurisdictionovertheevenmoreadventurousWestAfricanjurisdictionsofEndeavourMining.

7.Conclusion

GoldcorpwasnolongerinterestedindevelopingLosFilosduetothenew20/20/20policyofnewCEOGarofalo,butthisacquisitionwasarealopportunityforVenturejuniorLeagold.NotonlycouldrainmakersWoodyerandGiustrabuythismineataseriousdiscount,theinbuiltexpansionopportunitywithBermejalUndergroundisimpressive,andwillpositionLeagoldasoneofthelowestcostgoldproducersaroundinafewyearstime.Idon'tseetoomanydifferenceswithpeerTorex,andviewanear-termre-ratingbasedonthecurrentsituationasimminent.Besidesthis,Idoexpectthismanagementteam,havingbuildseveralmultibilliondollarcompaniestogetherandindividually,nottositontheirhandsontheM&Afrontbefore2019.Asaconsequence,themakingofanEndeavourMining2.0couldmaterializesoonerthanmanywouldthink,andI'mlookingforwardtoproceedingsasashareholder.

I hope you will find this article interesting and useful, and will have further interest in my upcoming articles on mining. To never miss a thing, please subscribe to my free newsletter on my website www.criticalinvestor.eu, and follow me on Seekingalpha.com, in order to get an email notice of my new articles soon after they are published.

Disclaimer:

The author is not a registered investment advisor, and currently has a long position in this stock. All facts are to be checked by the reader. For more information go to leagold.comand read the company’s profile and official documents on sedar.com, also for important risk disclosures. This article is provided for information purposes only, and is not intended to be investment advice of any kind, and all readers are encouraged to do their own due diligence, and talk to their own licensed investment advisors prior to making any investment decisions.

Page 18: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

Los Filos Mine

TheCriticalInvestorisanewsletterandcomprehensivejuniorminingplatform,providinganalysis,blogandnewsfeedandallsortsofinformationaboutjuniormining.TheeditorisanavidandcriticaljuniorminingstockinvestorfromTheNetherlands,withanMScbackgroundinconstruction/projectmanagement.Numbercruncheratprojecteconomics,lookingforhighqualitycompanies,mostlygrowth/turnaround/catalyst-driventoavoidtoomuchdependence/influenceoflongtermcommoditypricing/marketsentiments,andoftenlookingforlongtermdeepvalue.Gettingburnedinthepasthimselfatjuniormininginvestmentsbyfollowingoverlypositivesourceswhichmoreoftenthannotavoidedtomention(hidden)risksorcriticalflaws,TheCriticalInvestorlearnedhislessonwell,andgoesafewstepsfurthereversince,providingafresh,morein-depth,andcriticalvisiononthings,hencethename.

StreetwiseReportsDisclosure:1)TheCriticalInvestor:Theauthor,ormembersoftheimmediatehouseholdorfamily,ownsharesofthefollowingcompaniesmentionedinthisarticle:LeagoldMining.Theauthorpersonallyis,ormembersoftheimmediatehouseholdorfamilyare,paidbythefollowingcompaniesmentionedinthisarticle:None.Theauthor'scompanyhasafinancialrelationshipwiththefollowingcompaniesmentionedinthisarticle:None.2)ThefollowingcompaniesmentionedinthearticlearesponsorsofStreetwiseReports:None.StreetwiseReportsdoesnotacceptstockinexchangeforitsservices.Clickhereforimportantdisclosuresaboutsponsorfees.Theinformationprovidedaboveisforinformationalpurposesonlyandisnotarecommendationtobuyorsellanysecurity.3)StatementsandopinionsexpressedaretheopinionsoftheauthorandnotofStreetwise

Page 19: Leagold Mining: Woodyer & Giustra Are Building Endeavour ... · PDF fileLeagold Mining: Woodyer & Giustra Are Building Endeavour Mining 2.0 Los Filos Mine; aerial view heap leach pads

Reportsoritsofficers.Theauthoriswhollyresponsibleforthevalidityofthestatements.TheauthorwasnotpaidbyStreetwiseReportsforthisarticle.StreetwiseReportswasnotpaidbytheauthortopublishorsyndicatethisarticle.4)Thearticledoesnotconstituteinvestmentadvice.Eachreaderisencouragedtoconsultwithhisorherindividualfinancialprofessionalandanyactionareadertakesasaresultofinformationpresentedhereishisorherownresponsibility.Byopeningthispage,eachreaderacceptsandagreestoStreetwiseReports'termsofuseandfulllegaldisclaimer.Thisarticleisnotasolicitationforinvestment.StreetwiseReportsdoesnotrendergeneralorspecificinvestmentadviceandtheinformationonStreetwiseReportsshouldnotbeconsideredarecommendationtobuyorsellanysecurity.StreetwiseReportsdoesnotendorseorrecommendthebusiness,products,servicesorsecuritiesofanycompanymentionedonStreetwiseReports.5)Fromtimetotime,StreetwiseReportsLLCanditsdirectors,officers,employeesormembersoftheirfamilies,aswellaspersonsinterviewedforarticlesandinterviewsonthesite,mayhavealongorshortpositioninsecuritiesmentioned.Directors,officers,employeesormembersoftheirfamiliesareprohibitedfrommakingpurchasesand/orsalesofthosesecuritiesintheopenmarketorotherwiseduringtheup-to-four-weekintervalfromthetimeoftheinterview/articleuntilafteritpublishes.


Top Related