Grenville Gold's (TSX-V, GVG) Silveria mining project unites for the first time four past-producing mines (silver, gold, copper-lead-zinc was produced): Pacococha, Millotingo, Silveria and Germania. On or before November 30, 2008, Grenville will very likely own 50% of Silveria and maintain this percentage ownership (Journey Resources would own the other half). The following is in reference to my $2 Billion Potential Target for Silveria blog post (98 km of Underground Goodness): An update to Silveria's high grade ore prices...
High Grade Ore
A. Conservative ore grading (conceptual target). B. 1991 Pacococha
production grade. C. 1991 commercial ore reserves. D. 1991 Pacococha
uncommercial ore grade. E. 2007 average sample ore grade.
1. Resource prices (12/01/2008):
$894.90 /oz Au, $16.23 /oz Ag, $3.31 /lb Cu, $1.57 /lb Pb and $1.07 /lb Zn.
2. Resource prices (02/02/2008):
$907.90 /oz Au, $16.79 /oz Ag, $3.25 /lb Cu, $1.28 /lb Pb and $1.10 /lb Zn.
A. 4 oz Ag, 1% Cu, 2.5% Zn = $196.87/t (A1) = $199.44/t (A2) = A2/A1 +1%
B. 3.61 oz Ag, 1.7% Cu, 0.76% Pb, 3.08% Zn = $281.61/t (B1) = $278.56/t (B2) = B2/B1 -1%
C. 4.49 oz Ag, 1.75% Cu, 1.47% Pb, 4.13% Zn = $348.88/t (C1) = $342.41/t (C2) = C2/C1 -2%
D. 2.58 oz Ag, 0.54% Cu, 1% Pb, 4.4% Zn = $219.69/t (D1)= $216.93/t (D2) = D2/D1 -1%
E. 0.409 gr. Au, 212 gr. Ag, 0.693% Cu, 1.83% Pb, 5.43% Zn = $364.39/t (E1) = $359.36/t (E2) = E2/E1 -1%
For Cash Flow I will use $200 per ton based on previous information and low production costs (US$45/t milled - 43-101) and good recovery rate (90% - 43-101).
Joint Venture partners projected 4th QTR of 2008 or 1st QTR of 2009: Plans to extract 500 t/ day (I contend 50% Silveria ownership for both GVG and JNY).
500 tons/day * 300 days * $200/t *0.5 = $15,000,000
Conservative P/E of 6 * $30,000,000 *0.5 = $90,000,000 market cap
Conservative P/E of 8 * $30,000,000 = *0.5 = $120,000,000 market cap
Grenville Gold
Company Share Structure (after four-month hold period from the private placement date of issue - 01-18)
Issued and Outstanding: 31,984,845
Warrants: 5,616,297
Options: 3,075,000
Fully Diluted: 40,676,142 shares
Current $10,169,035.50 market cap on a fully diluted basis ($0.25 * 40,676,142).
Journey Resources
Company Share Structure (Latest Company Overview - January 2008)
Issued and Outstanding: 37,244,187
Warrants: 7,420,260
Options: 2,633,373
Fully Diluted: 47,297,820 shares
Current $17,027,215.20 market cap on a fully diluted basis ($0.36 * 47,297,820).
___
"The joint venture indicates that Silveria will enjoy an injection of new cash, an increased pace of exploration, and a hastened move to production. A drill program is slated to begin by mid-February to see what mineralization remains within, around and under the old mine workings at the four existing past producing mines on the 10,000 acre property."
Diversified Journey Resources Seeks Near Term Production - Doug Hadfield - January 23, 2008
___
$2 Billion Potential Target for Silveria:
http://www.stockhouse.ca/blogs.asp?page=viewpost&blogID=1038&postID=45106
Disclaimer: do your due diligence
You fill in the blanks.
I_Luv_GVG
