Major components showing meaningful progress.
The three main processing components needed to start an open-pit heap leach mine, besides
the pit, are: crushers (Figure 1), heap leach pad (Figure 2) and Merrill Crowe facility (Figure 3). In our view all three are showing sufficient progress
for the first gold pour to occur in Q4 2017. We note, that the previously completed Phase 1 test mining, means there is little additional stripping
required before first ore is mined (Figure 4).
Production growth beyond the feasibility study is right there, Northern Vertex just needs a little more space. The 5-year 42k oz AuEq
feasibility study was constrained by the mines footprint, not resources. The current mine has been designed and is being constructed to fit onto
the existed patented mining claims in an effort to simplify the permitting process. Because of this constraint, there is ~200k oz of resource excluded
from the feasibility study that would materially extend the mine-life. We expect the land expansion to be permitted following the completion of
the ongoing permitting processes for the road upgrade and powerline (not needed to start production). We note that the current footprint appears
to be very tight, and we believe the sooner the company can receive permits for the surrounding unpatented claims, the better it is likely to be
Exceptional funding position materially reduces completion risk at this stage. As of June 30th, the company had ~US$16.7 million in
working capital, has raised through debt and equity ~US$35 million and has US$5 million remaining to draw on its Sprott Credit Facility and US$3.2
million equipment lease facility with CAT Financial. This nearly US$58 million of liquidity should have the company well-funded to complete construction
of the Moss mine which had an original capital cost of US$33 million.
Valuation does not reflect likely reserve growth, currently excluded from the mine plan.
Northern Vertex currently has an EV of ~C$83
million, implying an EV/oz of C$174/oz and while this is a premium to development stage peers (C$52/oz), this is warranted because the company
is fully financed and close to the start of production. As well, the recent share price move, suggests the market is starting to apply some value
for the mine-life extension that is likely with additional permits. We note that beyond the resources that could be brought into the mine-plan,
there remains regional exploration upside. In our view, near-term share price movements are likely to be driven by construction and commissioning
updates, along with the start of production.
Derek Macpherson | VP Mining Analysis
Victoria Ellis Hayes | Associate
Red Cloud Klondike Strike Inc.
105 King Street East, 2nd Floor
Toronto ON, M5C 1G6
Priced as of prior trading day's market close, EDT (unless otherwise noted).
All values in USD unless otherwise noted.
Red Cloud Klondike Strike Inc. is registered as an Exempt Market Dealer in British Columbia, Alberta, Saskatchewan, Manitoba, Ontario, Quebec, New
Brunswick, Nova Scotia, Prince Edward Island, Newfoundland & Labrador, and the Yukon. Part of Red Cloud Klondike Strike Inc.'s business is
to connect mining companies with suitable investors that qualify under available regulatory exemptions (the "Red Cloud KS Business").
Red Cloud Klondike Strike Inc., its affiliates and associates, and their respective officers, directors, representatives, researchers and members
of their families (collectively, "Red Cloud KS") may hold positions in the companies mentioned in this publication and may buy
or sell, or buy and sell their securities or securities of the same class on the market or otherwise. Additionally, Red Cloud KS may have provided
in the past, and may provide in the future, certain advisory or corporate finance services and receive financial and other incentives from issuers
as consideration for the provision of such services.
Red Cloud KS has prepared this publication for general information purposes only, NOT as part of the Red Cloud KS Business.
This publication should not be considered a solicitation to purchase or sell securities or a recommendation to buy or sell securities. The information
provided by Red Cloud KS for the purposes of this publication has been derived from sources believed to be accurate, but cannot be guaranteed.
Opinions or analysis contained in this publication may be subject to change and Red Cloud KS does not undertake to advise the reader of such changes.
This publication does NOT take into account the particular investment objectives, financial situations, or needs of individual
recipients and other issues (e.g. prohibitions to investments due to law, jurisdiction issues, etc.) which may exist for certain persons. Recipients
should rely on their own investigations and take their own professional advice before investment. Red Cloud KS will not treat recipients of this
publication as customers or clients by virtue of having viewed this report.
Company Specific Disclosure Details
Northern Vertex Mining Corp. - TSXV:NEE - 1,2,3,4
1) A member of Red Cloud KS team has visited/viewed material operations of the issuer.
2) In the last 12 months, Red Cloud KS has been retained under a service or advisory agreement by the subject issuer.
3) In the last 12 months, Red Cloud KS has received compensation for investment banking services.
4) Red Cloud KS or a member of the Red Cloud KS team or household, has a long position in the shares and/or the options of the subject issuer.
5) Red Cloud KS or a member of the Red Cloud KS team or household, has a short position in the shares and/or the options of the subject issuer.
6) Red Cloud KS or a member of the Red Cloud KS team own more than 1% of any class of common equity of the subject issuer.
7) A member of Red Cloud KS team or a member’s household serves as a Director or Officer or Advisory Board Member of the subject issuer.