1. Equity Research Industry Update
www.cowen.com Please see addendum of this report for important disclosures.
October 28, 2014
■ Metals & Mining: Precious Metals
■ Metals & Mining: Emerging Miners Senior Producer Balance Sheet Update -
Improving Despite Headwinds
Adam P. Graf, CFA
646.562.1344
adam.graf@cowen.com
Misha Levental
646.562.1410
misha.levental@cowen.com
The Cowen Insight
Senior producers continue to improve balance sheets through operating cost
improvements, capital cost cutting, and asset sales. Developers' market values remain
heavily discounted despite continued asset de-risking. We continue to see opportunity
for miners to transition from purely defense, to some offensive, and take advantage of
pre-producer valuations to refill longer-term pipelines.
Senior Producer Balance Sheet And Operating Dashboard - See Figure 1
Throughout 2014, senior producers have worked on strengthening their balance
sheets, in efforts to improve margins, and reduce financial leverage, primarily through
1) asset sales (Figure 1), and 2) capital reductions (Figure 3). For the group, balance
sheet efforts over the last 2 years should pay off entering 2015: by year-end 2015, we
see average net-debt-to-cap ratios decreasing by ~17%, while production increases
~10%, all-in costs decrease ~15%, and capital spending decreases ~30%. On an
individual company basis, GG continues to exhibit the strongest balance sheet going
into 2015, with net-debt-to-cap below 3%, rising production, and the completion of
major capital projects. Heading into 2015, we believe the most under appreciated
seniors are 1) AUY, with increased production at all-in costs of ~$800/oz, and modest
$450MM capex, and 2) NEM, expected to see production growth coupled with lower
all-in costs and net-debt-to-cap reductions of 15%, and 27%, respectively. ABX
continues to appear to have the weakest balance sheet versus peers. However, we see
the potential for ABX to monetize a further ~$2.3Bn in non-core assets (Figure 5).
Developers De-Risking, But Shares Continue To Lag - See Figure 3
We believe adjustments made by senior producers over the past two years now
allow for the acquisition of undervalued pre-producers. These assets will be needed
by seniors to maintain future production levels and returns. Since our July report,
Gold Miners: The M&A Wave, Part II - The Tide Is Rolling In, junior developers have
continued to advance projects along the development curve. Since July alone, we
have seen some fairly significant de-risking events, including: 1) PVG - advancing
permitting for 1Q15 approval, 2) SA - receiving KSM construction permits, and 3)
GSV - establishing an initial resource at Pinion. Still, despite de-risking events, market
values for developers remain at lower levels YtD, versus year-end 2013. As a result,
this disconnect provides a unique opportunity for seniors to purchase less risky, pre-
construction assets at multi-year lows.
We Maintain Our "Buy Now, Act Later" Recommendation For Seniors
We continue to believe seniors have the opportunity to buy assets now at heavily
discounted prices to NAV; assets can then be developed according to growth needs
and balance sheet health. We see GG, NEM, AEM, and AUY in the best position to buy
assets. We believe the most undervalued developers to be SA, PVG, GSV, and GCU.
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
3. Figure 3 : Average Cost Comparisons Across Six Senior Producers Under Coverage - ABX, GG, NEM, KGC, AUY, AEM
Source: Cowen and Company, Annual financial statements
Figure 4 : Select Junior Miner Equity Performance and Development Progress (4Q13 – present)
Source: Cowen and Company
0
1,000
2,000
3,000
4,000
5,000
6,000
2009 2010 2011 2012 2013 2014E 2015E
AverageAnnualSpendingPerSenior($MM)
Annual Average Cost Trend
Gross Operating Costs Gross Operating Costs Gross Capital Spending
Company Ticker
Dec. 2013 YtD 2014 Dec. 2013 YtD 2014 Date Completed Since Dec. 2013 Date Upcoming Near-Term Catalysts
Gold Price ($/oz) $1,202 $1,232
Gold Canyon GCU $47.5 $29.0 0.05x 0.03x May-14
EA Filing Confirmation for Construction of
Access Corridor
N/A Springpole PFS/FS
Jan-14 Acquisition/Consolidation of Pinion
Sep-14 Pinion Initial Resource
Guyana Goldfields GUY $376.3 $425.4 0.29x 0.36x Oct-14 First $185MM Loan Drawdown mid-2015 Aurora Commercial Production
Northern Dynasty NAK $78.9 $40.3 0.02x 0.00x Dec-13 Acquires 100% Ownership of Project 1Q15 EPA CWA Process Completion
NOVAGOLD NG $1,193.0 $910.6 0.34x 0.23x Oct-14 Permitting Process Halfway Complete 4Q14 Donlin Draft EIS
Paramount PZG $148.3 $125.5 0.33x 0.25x Aug-14 San Miguel Updated PEA 4Q14 San Miguel Drilling Results
Dec-13 Positive Bulk Sample Results
Jun-14 Updated Feasibility Study
Jul-14 Permit Application Submitted
Feb-14 Initial Deep Kerr Resource (KSM)
Apr-14
Initial Walsh Lake Resource (Courageous
Lake)
Sep-14 KSM Construction Permits Received
Vista Gold VGZ $37.7 $29.5 0.13x 0.08x Sep-14 Mt Todd EIS Approval Received 2015 EPBC & Operating Permits
1Q15
Brucejack Permits Expected,
Construction To Begin (Pending
Financing) 1H15
Seabridge SA $388.3 0.18x 4Q14
KSM Federal Permits Expected;
Provincial Permits Were Received In
August
Pretium Resources PVG $804.9 0.42x
Material Project De-Risking Initiatives
Gold Standard Ventures GSV $73.6 0.37x 1Q15 Pinion Initial PEA$68.6
Market Cap P/NAV
$619.2
$368.2
0.16x
0.19x
0.07x
www.cowen.com 3
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
4. Figure 5 : ABX Valuation Chart of Non-Core Assets
Source: Cowen and Company
Intrinsic Value Est. Market Value
(NAV) (0.67x NAV)
Round Mountain (50% w/ KGC) 115 77
East Archimedes/Ruby Hill 47 31
Hemlo (100%) (Ontario) 276 185
Bald Mountain (100%) 258 173
Golden Sunlight (100%) (Montana) 29 19
Cowal 530 355
Kalgoorlie (50% w/ NEM) 172 115
Porgera (95%) 398 267
Bulyanhulu (63.9% interest in ABG) 509 341
Buzwagi (63.9% interest in ABG) 189 127
North Mara (63.9% interest in ABG) 511 342
Sedbelo (Platinum) 33 22
Kabanga (Nickel) 215 144
Nyanzaga Project (ABG) 115 77
$3,397 $2,276
www.cowen.com4
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
5. Ticker Rating Price* Price Target
AEM Market Perform $28.66 $21.29
ANV Market Perform $2.27 $2.22
CKG.CN Outperform C$2.33 C$13.37
AG Market Perform $6.40 $7.37
GBU.CN Outperform $0.72 $1.56
GG Market Perform $21.98 $20.95
GSV Outperform $0.59 $1.85
HL Market Perform $2.29 $1.68
MUX Outperform $1.52 $4.46
MLX.AU Outperform AUD0.22 AUD0.34
NAK Outperform $0.41 $9.56
PAAS Market Perform $10.40 $9.08
PVG.CN Outperform C$5.64 C$19.00
SAND Outperform $3.72 $5.75
SA Outperform $7.50 $60.21
SLW Market Perform $19.35 $18.69
TMM.CN Market Perform C$1.39 C$1.72
VGZ Outperform $0.34 $2.99
Ticker Rating Price* Price Target
AGI Outperform C$8.05 C$11.75
ABX Market Perform $13.30 $10.90
CDE Market Perform $4.19 $4.88
FNV Market Perform $52.05 $40.86
GCU.CN Outperform C$0.20 C$1.68
GGA.CN Outperform C$0.16 C$0.83
GUY.CN Outperform C$2.68 C$5.77
KGC Market Perform $2.69 $3.93
MAY.CN Outperform C$0.13 C$0.30
NEM Outperform $21.63 $25.20
NG Market Perform $2.72 $3.34
PZG Outperform $0.73 $0.97
RGLD Outperform $64.42 $75.76
SGR.CN Market Perform C$0.07 C$0.09
SSRI Outperform $5.26 $11.11
TGB Outperform $1.41 $5.86
TRQ Outperform $3.10 $9.34
AUY Outperform $5.50 $7.36
*As of 10/27/2014
Valuation Methodology And Risks
Valuation Methodology
Precious Metals:
In the Precious Metals and Emerging Miners space, we utilize NAV methodology
(income approach) to value developing and operational mining plays as this method
encompasses key variables such as: price, operating costs, up-front capital, mine life,
time-value of money, and the corporate balance sheet. This method allows for these
variables to change over time.
Our individual asset values use Reserves and Resources to determine project
life. Where possible, forward commodity and exchange rate price strips are used
to generate revenues and modify costs. Costs are built from historic results,
modifications of existing studies, or from independent studies of like deposits. Full
costing (on-site & off-site), stripping ratios, oil price, and currency rates are used
to determine costs per ton. Relatively recent contract smelting and refining terms,
payable rates, and shipping rates are used. Estimates of capital expenditures for new
projects or brownfield expansions rely on recent detailed costing studies and various
rules of thumb regarding both upfront and sustaining capital costs. Due to the nature
of exploration assets, where key variables have greater uncertainty, the market or
cost approaches are generally preferred to the income approach. However, these
approaches themselves contain a great deal of uncertainty, where value determination
is indirect -- as no two assets are directly comparable, due to intrinsic differences
in geology, land ownership, legal/tax regime, mineralogical potential, and extraction
economics. In addition, as market conditions and commodity prices change, previous
market transactions quickly become stale and no longer representative of current
fair-market value. As assets develop and more information is gathered, the cost and
market approach advantages give way to the income approach which is our primary
valuation choice.
For the market approach, we prefer to use more than one comparable transaction,
adjusting transactions to take into account non-comparable factors, and then using
a per-area-unit approach (such as dollars/claim). For the cost approach, we favor the
geoscience matrix approach (Kilburn, 1990) -- where five major criteria (broken into
19 parts) are considered to reach a value per claim based on a multiple to- cost per
claim. However, this approach reaches a maximum value per claim, which, at a point,
ceases to be representative of successful advances in exploration and development.
www.cowen.com 5
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
6. Early-stage exploration properties may be accounted for using 3% of current in-situ
value. For precious metal dominated development projects, we derive an average
“precious metal discount rate” from the market price of the largest precious metal
equities we have modeled. Currently, we calculate a discount rate near 10%. Similarly,
we determine a “base metal discount rate” by utilizing the 3 large copper producers
we have modeled. Our calculated base metal discount rate is approximately 14%. Gold
companies usually trade at higher financial multiples and lower discount rates due
to the expected low beta to market of the underlying commodity, which frequently
leads to the aggressive practice of evaluating gold projects on a zero discount rate.
Back calculation of discount rates for large, multi-asset miners supports our view of
discount rates, however. Most importantly, 1) we remain agnostic to price forecasting,
2) utilize consistent discount rates between projects and companies and 3) present
investors with an asset by asset breakdown of NAV. By following this methodology
we avoid personal biases regarding commodity price expectations and relative risk
perceptions, thus providing a framework for the investor to apply their own commodity
price views and risk handicaps. Our ratings and price targets are based upon a
combination of value and leverage relative to a company’s peer group.
Emerging Miners:
In the Precious Metals and Emerging Miners space, we utilize NAV methodology
(income approach) to value developing and operational mining plays as this method
encompasses key variables such as: price, operating costs, up-front capital, mine life,
time-value of money, and the corporate balance sheet. This method allows for these
variables to change over time.
Our individual asset values use Reserves and Resources to determine project
life. Where possible, forward commodity and exchange rate price strips are used
to generate revenues and modify costs. Costs are built from historic results,
modifications of existing studies, or from independent studies of like deposits. Full
costing (on-site & off-site), stripping ratios, oil price, and currency rates are used
to determine costs per ton. Relatively recent contract smelting and refining terms,
payable rates, and shipping rates are used. Estimates of capital expenditures for new
projects or brownfield expansions rely on recent detailed costing studies and various
rules of thumb regarding both upfront and sustaining capital costs. Due to the nature
of exploration assets, where key variables have greater uncertainty, the market or
cost approaches are generally preferred to the income approach. However, these
approaches themselves contain a great deal of uncertainty, where value determination
is indirect -- as no two assets are directly comparable, due to intrinsic differences
in geology, land ownership, legal/tax regime, mineralogical potential, and extraction
economics. In addition, as market conditions and commodity prices change, previous
market transactions quickly become stale and no longer representative of current
fair-market value. As assets develop and more information is gathered, the cost and
market approach advantages give way to the income approach which is our primary
valuation choice.
For the market approach, we prefer to use more than one comparable transaction,
adjusting transactions to take into account non-comparable factors, and then using
a per-area-unit approach (such as dollars/claim). For the cost approach, we favor the
geoscience matrix approach (Kilburn, 1990) -- where five major criteria (broken into
19 parts) are considered to reach a value per claim based on a multiple to- cost per
claim. However, this approach reaches a maximum value per claim, which, at a point,
ceases to be representative of successful advances in exploration and development.
Early-stage exploration properties may be accounted for using 3% of current in-situ
value. For precious metal dominated development projects, we derive an average
“precious metal discount rate” from the market price of the largest precious metal
equities we have modeled. Currently, we calculate a discount rate near 10%. Similarly,
we determine a “base metal discount rate” by utilizing the 3 large copper producers
we have modeled. Our calculated base metal discount rate is approximately 14%. Gold
www.cowen.com6
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
7. companies usually trade at higher financial multiples and lower discount rates due
to the expected low beta to market of the underlying commodity, which frequently
leads to the aggressive practice of evaluating gold projects on a zero discount rate.
Back calculation of discount rates for large, multi-asset miners supports our view of
discount rates, however. Most importantly, 1) we remain agnostic to price forecasting,
2) utilize consistent discount rates between projects and companies and 3) present
investors with an asset by asset breakdown of NAV. By following this methodology
we avoid personal biases regarding commodity price expectations and relative risk
perceptions, thus providing a framework for the investor to apply their own commodity
price views and risk handicaps. Our ratings and price targets are based upon a
combination of value and leverage relative to a company’s peer group.
Investment Risks
Precious Metals:
Political Risk: With worldwide assets, miners are subject to significant political
risk. Despite compliance with national laws, provincial or local opposition (legal
or otherwise) may impact operations. Changing federal laws and regulations may
negatively impact project economics, regardless of prior agreements. Environmental
groups and other non-governmental organizations may actively pursue tactics (legal
or otherwise) that can negatively impact miners.
Operational and Technical Risk: The mining industry contends with risks associated
with large-scale equipment, earth moving operations, and heavily strained processing
equipment. These operations are subject to uncertainties that must be recognized
and managed to avoid major, and often catastrophic, negative events. All mines
are fundamentally unique, and thus dangers must constantly be investigated and
managed. Similarly, new projects are subject to technical risks, and design flaws may
result from applying an existing process to a new ore body.
Commodity Price Risk: Nearly all commodity-related equities are exposed to changes
in the underlying commodity. Investors may seek this exposure for the upside
potential, but must recognize that leverage cuts both ways. Lower commodity prices
could undoubtedly make attractive projects less economically viable.
Market Risk: While the market sentiment toward the group is often tied closely with
commodity prices (and risk), it may also be impacted by business cycle expectations
and general opinion as to the legitimacy of the sector.
Financing and Dilution Risk: The cost of financing changes beyond the control of any
company, and the availability of capital can appear or disappear rapidly. If a miner
does not access the capital markets when conditions are favorable (either when the
stock price is strong or debt is inexpensive), then management might find themselves
short of capital and forced to take very expensive debt financing or issue equity at
very low prices or risk going bankrupt altogether, both to the detriment of existing
shareholders.
Royalty Risk in the US and Abroad: Mining companies in the US and abroad may be
subject to a changing royalty regime which can negatively impact profitability and/or
the economic viability of developing projects. Currently in the U.S. Congress there are
two bills. One would impose gross revenue royalties while the other would impose a
net revenue royalty. Passage of either bill would prove detrimental to exploration and
mining investment in the US.
Emerging Miners:
Political Risk: With worldwide assets, miners are subject to significant political
risk. Despite compliance with national laws, provincial or local opposition (legal
or otherwise) may impact operations. Changing federal laws and regulations may
negatively impact project economics, regardless of prior agreements. Environmental
www.cowen.com 7
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
8. groups and other non-governmental organizations may actively pursue tactics (legal
or otherwise) that can negatively impact miners.
Operational and Technical Risk: The mining industry contends with risks associated
with large-scale equipment, earth moving operations, and heavily strained processing
equipment. These operations are subject to uncertainties that must be recognized
and managed to avoid major, and often catastrophic, negative events. All mines
are fundamentally unique, and thus dangers must constantly be investigated and
managed. Similarly, new projects are subject to technical risks, and design flaws may
result from applying an existing process to a new ore body.
Commodity Price Risk: Nearly all commodity-related equities are exposed to changes
in the underlying commodity. Investors may seek this exposure for the upside
potential, but must recognize that leverage cuts both ways. Lower commodity prices
could undoubtedly make attractive projects less economically viable.
Market Risk: While the market sentiment toward the group is often tied closely with
commodity prices (and risk), it may also be impacted by business cycle expectations
and general opinion as to the legitimacy of the sector.
Financing and Dilution Risk: The cost of financing changes beyond the control of any
company, and the availability of capital can appear or disappear rapidly. If a miner
does not access the capital markets when conditions are favorable (either when the
stock price is strong or debt is inexpensive), then management might find themselves
short of capital and forced to take very expensive debt financing or issue equity at
very low prices or risk going bankrupt altogether, both to the detriment of existing
shareholders.
Royalty Risk in the US and Abroad: Mining companies in the US and abroad may be
subject to a changing royalty regime which can negatively impact profitability and/or
the economic viability of developing projects. Currently in the U.S. Congress there are
two bills. One would impose gross revenue royalties while the other would impose a
net revenue royalty. Passage of either bill would prove detrimental to exploration and
mining investment in the US.
www.cowen.com8
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
10. Cowen And Company Rating Definitions
Distribution of Ratings/Investment Banking Services (IB) as of 09/30/14
Rating Count Ratings Distribution Count IB Services/Past 12 Months
Buy (a) 440 59.95% 105 23.86%
Hold (b) 278 37.87% 10 3.60%
Sell (c) 16 2.18% 0 0.00%
(a) Corresponds to "Outperform" rated stocks as defined in Cowen and Company, LLC's rating definitions. (b) Corresponds to "Market Perform" as defined in Cowen and Company,
LLC's ratings definitions. (c) Corresponds to "Underperform" as defined in Cowen and Company, LLC's ratings definitions.
Note: "Buy", "Hold" and "Sell" are not terms that Cowen and Company, LLC uses in its ratings system and should not be construed as investment options. Rather, these ratings
terms are used illustratively to comply with FINRA and NYSE regulations.
www.cowen.com10
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.
11. Points Of Contact
Analyst Profiles
Adam P. Graf, CFA
New York
646.562.1344
adam.graf@cowen.com
Adam Graf is a senior research analyst
covering precious metals & emerging
miners. He is a geologist and holds the
CFA designation.
Misha Levental
New York
646.562.1410
misha.levental@cowen.com
Misha Levental is an associate covering
precious metals & emerging miners.
He joined Cowen in 2013 through the
merger with Dahlman Rose.
Reaching Cowen
Main U.S. Locations
New York
599 Lexington Avenue
New York, NY 10022
646.562.1000
800.221.5616
Atlanta
3399 Peachtree Road NE
Suite 417
Atlanta, GA 30326
866.544.7009
Boston
Two International Place
Boston, MA 02110
617.946.3700
800.343.7068
Chicago
181 West Madison Street
Suite 1925
Chicago, IL 60602
312.577.2240
Cleveland
20006 Detroit Road
Suite 100
Rocky River, OH 44116
440.331.3531
San Francisco
555 California Street, 5th Floor
San Francisco, CA 94104
415.646.7200
800.858.9316
International Locations
Cowen International
Limited
Cowen and Company (Asia)
Limited
London
1 Snowden Street - 11th Floor
London EC2A 2DQ
United Kingdom
44.20.7071.7500
Hong Kong
Suite 1401 Henley Building
No. 5 Queens Road Central
Central, Hong Kong
852 3752 2333
@CowenResearch Cowen and Company
www.cowen.com 11
Cowen and Company
Equity Research October 28, 2014
Thisreportisintendedforworld-cowen-morningnotesdistribution@cowen.com.Unauthorizedredistributionofthisreportisprohibited.