SlideShare a Scribd company logo
1 of 8
Download to read offline
C
B
(
RA
(unc
Se







CORPOR
BLUESTO
(V-BSR) $
ATING: BU
changed)
eeing th
EVENT: Blues
a Feasibility S
DISCUSSION
to our model
supports aver
Overall the FS
$196M boast
produce annu
>900,000oz a
8.5g/t Au und
initial up-fron
achievable.
As Bluestone
potential conv
believe ample
on the operat
of known vein
Overall, result
model. Impro
compared to
$117.8/t mille
stoping to cut
slightly higher
TAKE-AWAY
undeveloped
cash flow pro
secure a proje
already secure
gold producer
RECOMMEN
rating and $
incorporating
FS, our valua
currently tradin
in-line when c
average of 0.6
conservative
$17.50/oz Ag
SPECULATIV
ATE UPD
ONE RES
$1.42
UY
he Finish
stone announc
tudy for its flag
N: The FS retur
and included
age annual FC
S returned an
ing an after-tax
ual gold produ
cross its mine
der a 1,250tpd
nt capital req
e managemen
version of inf
e opportunities
ions potential
ns outside of th
ts of the FS ta
oved metallurg
our 91% whic
d versus our e
t-and-fill mining
r anticipated op
: Cerro Blanco
project worthy
ofile confirms
ect financing p
ed and we see
r in the coming
DATION & VA
$2.40/sh targ
updates to our
ation metrics
ng at 0.6x our N
compared to ot
6x and $46/oz,
8% discount r
g prices. Sha
VE and more su
DATE Jan
OURCES
TARG
(unchang
h Line at
ced positive an
gship Cerro Bla
ned favorable c
cash and AISC
F of $91M in it
after-tax NPV
x IRR of 34%.
uction of 146,0
life (113,000oz
conventional
uirement of
t pursues var
erred resource
exist to add re
mine life. Ups
he current reso
abled today co
gical work led
h is slightly off
estimate of $10
g compared to
perating costs.
o has always
y of advancem
our thesis and
package later in
e Bluestone em
years.
ALUATION: We
et price for
r model to refl
remain relativ
NAVPS and ~$4
ther junior deve
respectively. O
rate using our
ares of Blue
itable for risk to
nuary 29, 2019
S INC.
GET: $2.4
ged)
Cerro B
nd attractive ec
anco project in
costs and cash
C of $424/oz a
ts first 3yrs of o
of $241M with
The envisione
000oz over its
z/yr) at average
milling scenari
$196M as m
rious optimizat
es (~360,000o
ecoverable oun
ide exists to ta
ource envelope
ompare relative
d to gold reco
fset by unit op
00/t. A higher s
o the project P
been an attra
ment. The attr
d we expect
n 2019. Advan
merging as an
e continue to m
Bluestone R
ect parameters
vely unchange
49/oz on an EV
elopers who ha
Our target is ge
long term $1
estone should
olerable investo
40
Blanco
conomics with
Guatemala.
h flow compare
and $579/oz an
operations.
h initial capex
ed operation w
s first 3yrs an
e head grades
io. We view th
manageable an
tion efforts an
oz) to M&I, w
nces and expan
arget extension
.
ely in-line to o
overies of 96
perating costs
split of long-ho
EA is a result
ctive high-grad
ractive cost an
management
nced permits a
attractive juni
maintain our BU
esources. Aft
s outlined in th
d. Bluestone
V/oz metric and
ave a peer grou
enerated using
1,300/oz Au an
d be rated a
ors.
Philip
pker@p
Neeh
nupady
Comp
Risk:
52-wee
Shares
Market
3-Mon
Workin
Long T
Enterp
CEO:
Finan
US$ Value
Au Prod
Revenu
Cash Co
Net Inco
Thousands
Corp
Bluesto
compan
Blanco
Guatem
returne
produci
estimat
estimat
trades u
the OTC
A Disc
this re
hin
ed
nd
of
will
nd
of
he
nd
nd
we
nd
ns
our
%
of
ole
of
de
nd
to
re
or
UY
ter
he
is
is
up
g a
nd
as
p Ker, P.Geo, M
@pifinancial.com 6
hal Upadhyay
yhaya@pifinancia
pany Statist
ek High/ Low:
s Outstanding:
t Capitalization (C
th Avg. Daily Vo
ng Capital (US$):
Term Debt (US$)
prise Value (US$)
ncial Summa
es
duction (Koz)
e ($M)
osts ($/Au oz)
ome ($M)
porate Inform
one Resources is a
ny that is focused
Gold and Mita
mala. A FS comp
d robust economic
ng 902,000oz of
ted in the FS to fun
ted at US$196M
under the symbol “
CQB.
closure fact she
eport.
MBA
647.789.2407
ya, BAFM, MAc
al.com 416.775.
ics
S
$
6
6
C$): $
lume: 9
$
: $
: $
D
ary
2018
(
mation
mineral exploratio
on advancing its 1
a Geothermal pr
pleted for the Ce
cs with an expect
f gold. Initial ca
nd construction an
with AISC of US$
“BSR” on the TSX-
et is available o
cc
5107
SPECULATIVE
$1.60/$1.05
64M (basic)
67M (fd)
$91M
9.6K
$11M
$0M
$59M
Darren Klinck
8E 2019E 202
- -
- -
- -
(4) (5) (
on and developmen
100% owned Cerr
rojects located i
erro Blanco projec
ted 8-year mine lif
apital expenditure
d commissioning i
$579/oz. Blueston
-V and “BBSRF” o
on Pages 6-7 of
20E
-
-
-
11)
nt
o
n
ct
e
s
s
e
n
Bluestone Resources Inc. (V-BSR) – January 29, 2019
2 | CORPORATE UPDATE Philip Ker, P.Geo, MBA | Neehal Upadhyaya, BAFM, MAcc
Company Snapshot
BLUESTONE RESOURCES INC. (TSXV-BSR)
BSR.V $1.42 Operation Metric Units 2018E 2019E 2020E 2021E 2022E
Rating BUY Cerro Blanco Gold Sold oz - - - 113,584 145,838
Risk SPECULATIVE Silver Sold oz - - - 0.27 0.38
Target Price $2.40 Tonnes Mined Mt - - - 0.32 0.45
Projected Total Return 69% Ore Processed tpd - - - 1,000 1,250
Au Grade g/t - - - 11.50 10.50
Market Data Au Recovery % - - 96.0% 96.0% 96.0%
Shares O/S (M) 64 Ag Grade g/t - - - 31.25 31.25
Shares O/S F.D. (M) 67 Ag Recovery % - - 85.0% 85.0% 85.0%
52-Week High ($) $1.60 Capex US$M - 40.0 160.0 41.0 22.0
52-Week Low ($) $1.05 Cash Costs ($/oz) - - - 289 321
Market Cap (C$ M) $91 AISC ($/oz) - - - 440 417
Working Capital ($M) $11
Long Term Debt ($M) $0
Enterprise Value ($M) $59
Fiscal Year End Dec. 31 Forecast Units
Gold Price - Assumption US$/oz 1,269 1,300 1,300 1,300 1,269
Valuation $/sh Silver Price - Assumption US$/oz 15.71 17.50 17.50 17.50 15.71
Cerro Blanco Underground $1.52 Foreign Exchange Rate US$/C$ 0.78 0.78 0.78 0.78 0.78
Working Capital $0.08 Revenue US$M - - - 152 196
Corp Adjustments ($M) $(0.20) Net Income US$M (4) (5) (11) 49 62
NAV ($US/sh) $1.86 Cash Flow from Operations US$M (4) (5) (9) 77 100
NAV ($C/sh) $2.38 EPS US$M (0.04) (0.04) (0.09) 0.39 0.48
P/NAV 0.6X CFPS US$M (0.04) (0.04) (0.07) 0.61 0.78
Target Multiple 1.0X
Resources
Management Tonnage Au Grade Ag Grade Gold Silver
Darren Klinck - CEO Cerro Blanco UG (Kt) (g/t) (g/t) (Moz) (oz)
John Robins - Executive Chairman Measured & Indicated 3,712 10.05 37.89 1.20 4.53
Peter Hemstead - CFO Inferred 1,373 8.09 23.58 0.36 1.04
Price Market Cap. EV AuEQ EV/oz AuEq
Key Shareholders (C$/sh) (C$M) (C$M) M+I+I (Moz) (US$/oz)
Lundin Family Trust - 36.2% Pure Gold Mining Inc PGM.V Ontario 0.73 193.21 175.53 2.04 66.26
CD Capital - 16.7% ATAC Resources Ltd ATC.V Yukon 0.28 42.71 29.55 2.36 9.65
Goldcorp Inc. - 4.9% Rubicon Minerals Corp RMX.TO Ontario 1.29 84.95 84.84 1.03 63.42
Ruffer LLP - 2.87% Gold Standard Ventures Corp. GSV.TO Nevada 1.67 433.88 402.65 2.69 115.15
Franklin Advisors - 2.71% Barkerville Gold Mines Ltd BGM.V British Columbia 0.44 192.38 166.54 3.75 34.15
AGF International - 2.08% Treasury Metals Inc TML.TO Ontario 0.30 43.53 43.47 1.41 23.81
Marathon Gold Corp MOZ.TO Nfld 0.92 146.81 140.91 3.24 33.47
Sabina Gold & Silver Corp SBB.TO Nunavut 1.36 391.86 352.67 7.18 37.80
Probe Metals Inc PRB.V Quebec 1.05 116.11 81.02 1.40 44.42
Nighthawk Gold Corp NHK.TO NWT 0.41 79.38 59.70 2.61 17.59
Osisko Mining Inc OSK.TO Quebec 2.68 689.30 587.72 7.01 64.56
Bluestone Resources Inc. BSR.V Guatemala 1.5 95.8 80.6 1.64 49.3 UG only
Bluestone Resources Inc BSR.V Guatemala 1.5 95.8 80.6 3.80 21.2 incl. open pit
Average= 46.4
Median= 37.8
Sources: PI Finacial Corp., Thomson Eikon, Company Documents
Comparable Companies Ticker Region
Philipp Ker, P.Geo, MBAA | Neehal Upadhhyaya, BAFM, MA
FEASIB
Overview: T
as a low-co
approved EIA
height are re
Next Steps
resources from
an updated re
A long section
Exhibit 1. Oth
backfill/paste
Exhibit 1:
Source: Compa
Initial Cape
$196M. This
dewater zone
Dewatering w
drilled surroun
via re-injection
shown below.
Acc
BILITY S
The FS present
ost undergroun
A where only a
equired but wo
: Bluestone aim
m inferred and in
esource and upda
n demonstrating
er initiatives by
plant and lastly,
: Cerro Blan
any Documents
x & Dewateri
is a result of i
es of the depos
will be a key com
nding the ore bo
n wells safely aw
.
STUDY
ted for Cerro B
nd operation in
amendments re
uld not impede
s to complete a
ncorporate the ad
ated FS in H2/19
blocks of inferre
management inc
securing project
nco Long Se
ng: In comparis
ncreased infrast
sit as mining d
mponent to the s
ody with a maxim
way from the m
Blues
– CERR
Blanco provides
n the coming
elating to the p
e on a construc
an infill drill prog
dditional ounces
9 with a goal of i
ed resources wit
clude optimizatio
financing in H2/
ection & D
son to the projec
tructure related
evelopment sur
success of the o
mum pumping ca
mine site. A sche
stone Resources
RO BLAN
s an attractive
years. The p
planned higher
ction decision.
gram targeting lo
s into a revised m
increasing >300
thin the existing
on efforts and ev
/19.
rill Targets
ct PEA, initial ca
to dewatering
rpasses the exi
operation as it m
apacity of 6,000
ematic demonst
s Inc. (V-BSR) – J
CORPORA
NCO
high-grade dep
project already
r throughput an
ow hanging fruit
mine plan. This is
,000oz to the pro
block model is
valuation of a po
s
apex rose slightly
wells and pump
sting depth of
matures. A series
gpm. Water will
rating the plann
January 29, 201
ATE UPDATE |
posit to emerg
possesses a
nd tailings stac
to increase M&
s expected withi
ojected mine life
outlined below i
tential ore sorte
y from $171M t
ps to adequatel
the water table
s of wells will b
be re-distribute
ed well drilling i
9
3
e
n
k
&I
n
e.
n
r,
o
y
e.
e
d
s
4 | CCORPORATE UPDDATE
Exhibit 2:
Source: Compan
Mining & O
factor with a b
and-fill and 8%
the deposit as
designed cut-
unit operating
increase, impr
PEA. A com
outlined below
: Dewaterin
ny Documents
Operations: Un
blend of mining m
% waste develo
s designed in th
and-fill mining, i
costs increased
roved metallurgi
parison of the p
w in Exhibit 3.
ng Wells
nder the envision
methods used. O
pment. Mining w
he improved geo
n addition to req
d to $117.8/t com
cal study work e
parameters outlin
Blues
Philip K
ned 1,250tpd op
Ore will be extru
will target the m
ologic interpretat
quired refrigerat
mpared to the P
enhanced projec
ned and econom
stone Resources
Ker, P.Geo, MBA |
perating scenario
ded on a mix of
modelled 1.9m a
tion of Cerro Bla
tion and cooling
EA estimate of $
ct gold recoverie
mics from the P
s Inc. (V-BSR) – J
| Neehal Upadhy
o, the FS calls fo
54% long-hole s
verage wide vei
anco. With the
costs and high-
$93/t. Despite th
s to 96% from 9
PEA and FS for
January 29, 201
yaya, BAFM, MAc
or a 20% dilutio
stoping, 37% cut
in swarms withi
slight increase i
-temp explosives
he slight unit cos
91.3% within th
Cerro Blanco ar
9
cc
n
t-
n
n
s,
st
e
e
Bluestone Resources Inc. (V-BSR) – January 29, 2019
Philip Ker, P.Geo, MBA | Neehal Upadhyaya, BAFM, MAcc CORPORATE UPDATE | 5
Exhibit 3: PEA & FS Comparison
Source: PI Financial
Valuation/Recommendation: After updating our model to reflect new inputs and results tabled within the
FS, our BUY recommendation and $2.40/sh target price remains unchanged. Our target is generated using a
conservative 8% discount rate using our long term $1,300/oz Au and $17.50/oz Ag prices and a 1.0x NAVPS
multiple. Considering the current valuation of Bluestone being in-line to its peers on both P/NAV and EV/oz
basis, we foresee key valuation growth to come from: 1) exploration success/mine life extension 2) securing
construction financing 3) improved regional geopolitical risk – all of which will result in a lower discount rate in
our NAV calculation leading to a higher valuation and price target.
Exhibit 4: Updated NAVPS Breakdown
Source: PI Financial
Cerro Blanco Cerro Blanco
Stage of Study PEA Feasibility
Year of study 2017 2019
Reserves Modeled Units
Mineable Tonnes of Ore Mt 4.0
Dominant Mining Method - Long-hole & Cut/fill Long-hole & Cut/fill
Mining Operations
Mine Life Yrs 9 8
Gold Grade g/t 8.10 8.50
Avg Annual Gold Production oz 105,000 113,000
Processing
Throughput Rate tpd 1,250 1,250
Gold Recovery % 91.3% 96.0%
Silver Recovery % 87.8% 85.0%
Operating & Capital Costs
Total Mining & Processing Costs US$/t 93 118
Avg LOM Cash Costs $US/oz 372 424
Avg LOM AISC $US/oz 490 579
Capex (Initial & Sustaining) $US (M) 276.0 336.0
Economics
NPV after tax $US (M) 317 241
IRR after tax % 44 34
Interest Discount Multiple NAV (US$)
NAVPS
(US$)
Cerro Blanco Underground 100% 8% 1.0x $199.2 $1.52
Cerro Blanco Open Pit @ 100% - $15/oz $30.0 $0.23
Mita Geothermal 100% - - $30.0 $0.23
Project Asset Value $259.2 $1.98
Working Capital $10.2 $0.08
ITM Proceeds $1.0 $0.01
G&A ($4.0) ($0.03)
2019 Exploration Budget ($10.0) ($0.08)
Long Term Debt $0.0 $0.00
Assumed Interest Expenses ($13.2) ($0.10)
NAV (US$) $243.2 $1.86
NAV (C$) $311.8 $2.38
Bluestone Resources Inc. (V-BSR) – January 29, 2019
6 | CORPORATE UPDATE Philip Ker, P.Geo, MBA | Neehal Upadhyaya, BAFM, MAcc
Disclosure Fact Sheet
Ratings Price Volatility / Risk
BUY : recommendation: stock is expected to appreciate from its current
price level at least 10-20% in the next 12 months.
NEUTRAL : recommendation: stock is expected to trade in a narrow range
from its current price level in the next 12 months.
SELL : recommendation: stock is expected to decline from its current price
level at least 10-20% in the next 12 months.
U/R : Under Review
N/R : No Rating
TENDER: Investors are guided to tender to the terms of the takeover offer.
Analyst recommendations and targets are based on the stock’s expected
return over a 12-month period or may be based on the company achieving
specific fundamental results. Under certain circumstances, and at the
discretion of the analyst, a recommendation may be applied for a shorter
time period. The basis for the variability in the expected percentage change
for a recommendation, relates to the differences in the risk ratings applied to
individual stocks. For instance stocks that are rated Speculative must be
expected to appreciate at the high end of the range of 10-20% over a 12-
month period.
SPECULATIVE : The Company has no established operating revenue,
and/or balance sheet or cash flow concerns exist. Typically low public
float or lack of liquidity exists. Rated for risk tolerant investors only.
ABOVE AVERAGE : Revenue and earnings predictability may not be
established. Balance sheet or cash flow concerns may exist. Stock may
exhibit low liquidity.
AVERAGE : Average revenue and earnings predictability has been
established; no significant cash flow/balance sheet concerns are
foreseeable over the next 12 months. Reasonable liquidity exists. Price
Volatility/Risk analysis while broad based includes the risks associated
with a company’s balance sheet, variability of revenue or earnings,
industry or sector risks, and liquidity risk.
Analyst Certification
I, Philip Ker, hereby certify that all of the views expressed in this report accurately reflect my personal views about the subject securities or issuers. I
also certify that no part of my compensation was, is, or will be, directly or indirectly related to the specific recommendations or views expressed in this
report. I am the research analyst primarily responsible for preparing this report.
Research Disclosures
Applicability
1) PI Financial Corp. and its affiliates’ holdings in the subject company’s securities, in aggregate exceeds 1% of each
company’s issued and outstanding securities. 1) No
2) The analyst(s) responsible for the report or recommendation on the subject company, a member of the research analyst’s
household, and associate of the research analyst, or any individual directly involved in the preparation of this report, have a
financial interest in, or exercises investment discretion or control over, securities issued by the following companies. 2) No
3) PI Financial Corp. and/or its affiliates have received compensation for investment banking services for the subject company
over the preceding 12-month period. 3) No
4) PI Financial Corp. and/or its affiliates expect to receive or intend to seek compensation for investment banking services from
the subject company. 4) Yes
5) PI Financial Corp. and/or its affiliates have managed or co-managed a public offering of securities for the subject company
in the past 12 months. 5) No
6) The following director(s), officer(s) or employee(s) of PI Financial Corp. is a director of the subject company in which PI
provides research coverage. 6) No
7) A member of the research analyst’s household serves as an officer, director or advisory board member of the subject
company. 7) No
8) PI Financial Corp. and/or its affiliates make a market in the securities of the subject company. 8) No
9) Company has partially funded previous analyst visits to its projects. 9) Yes
10) Additional disclosure: 10) No
General Disclosure
The affiliates of PI Financial Corp. are PI Financial (US) Corp., PI Financial Services Corp., and PI Capital Corp.
Analysts are compensated through a combined base salary and bonus payout system. The bonus payout is amongst other factors determined by
revenue generated directly or indirectly from various departments including Investment Banking. Evaluation is largely on an activity-based system that
includes some of the following criteria: reports generated, timeliness, performance of recommendations, knowledge of industry, quality of research and
investment guidance, and client feedback. Analysts are not directly compensated for specific Investment Banking transactions.
None of the material, nor its content, nor any copy of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the
prior express written permission of PI Financial Corp.
PI Financial Corp.’s policies and procedures regarding dissemination of research, stock rating and target price changes can be reviewed on our
corporate website at www.pifinancial.com (Research: Research and Conflict Disclosure).
Bluestone Resources Inc. (V-BSR) – January 29, 2019
Philip Ker, P.Geo, MBA | Neehal Upadhyaya, BAFM, MAcc CORPORATE UPDATE | 7
The attached summarizes PI’s analysts review of the material operations of the attached company(s).
Analyst Company Type of Review Operations / Project Date
Philip Ker Bluestone Resources Inc. Update w/Management Cerro Blanco 1/19
Disclosure to US Residents
PI Financial (US) Corp. is a U.S. registered broker-dealer and subsidiary of PI Financial Corp. PI Financial (US) Corp. accepts responsibility for the
contents of this research report, subject to the terms and limitations as set out above. U.S. residents seeking to effect a transaction in any security
discussed herein should contact PI Financial (US) Corp. directly.
Recommendations Number of Recommendations Percentage
BUY 67 88.16%
NEUTRAL 5 6.58%
SELL 0 0.00%
TENDER 3 3.95%
U/R 1 1.32%
N/R 0 0.00%
TOTAL 76
Stock Rating and Target Changes
For reports that cover more than six subject companies, the reader is referred to our corporate web site for information regarding stock ratings and
target changes. www.pifinancial.com (Research: Research and Conflict Disclosure).
Bluestone Resources Inc. (Initiated Coverage: May 3/18)
Date Rating Change Target Change Share Price
May 3/18 Buy $2.40 $1.30
$0.00
$0.20
$0.40
$0.60
$0.80
$1.00
$1.20
$1.40
$1.60
$1.80
$2.00
Participants of all Canadian Marketplaces. Members: Investment Industry Regulatory Organization of Canada, Canadian Investor Protection Fund and AdvantageBC International Busi-
ness Centre - Vancouver. Estimates and projections contained herein are our own and are based on assumptions which we believe to be reasonable. Information presented
herein, while obtained from sources we believe to be reliable, is not guaranteed either as to accuracy or completeness, nor in providing it does PI Financial Corp. assume any
responsibility or liability. This information is given as of the date appearing on this report, and PI Financial Corp. assumes no obligation to update the information or advise on
further developments relating to securities. PI Financial Corp. and its affiliates, as well as their respective partners, directors, shareholders, and employees may have a position
in the securities mentioned herein and may make purchases and/or sales from time to time. PI Financial Corp. may act, or may have acted in the past, as a financial advisor,
fiscal agent or underwriter for certain of the companies mentioned herein and may receive, or may have received, a remuneration for their services from those companies. This
report is not to be construed as an offer to sell, or the solicitation of an offer to buy, securities and is intended for distribution only in those jurisdictions where PI Financial Corp.
is registered as an advisor or a dealer in securities. Any distribution or dissemination of this report in any other jurisdiction is strictly prohibited.
For further disclosure information, reader is referred to the disclosure section of our website.
Capital Markets Group
Research Analysts
Special Situations
Bob Gibson, B.Comm, CFA
416.883.9047
Mining
Chris Thompson, P. Geo
Head of Mining Research
604.718.7549
Philip Ker, P.Geo, MBA
647.789.2407
Special Situations & Cannabis
Jason Zandberg, B.BA, CFA
604.718.7541
Industrials & Cannabis
Devin Schilling, CFA
604.718.7557
Technology
David Kwan, CFA
604.718.7528
Associate Analyst
Justin Stevens, EIT
604.718.7542
Research Associates
Fayassir Haqna, B.BA
604.718.7556
Neehal Upadhyaya, BAFM, MAcc
416.775.5107
Marketing and Publishing
Michelle Kwok
604.664.2724
Institutional Sales
Vancouver
Jim Danis, B.Sc. (Hons.)
604.718.7551
Jeremiah Katz
604.664.2916
David Goguen, CFA
604.664.2963
Doug Melton, FCSI
604.718.7532
Brodie Dunlop
604.718.7533
Toronto
Jose Estevez, CFA
416.883.9042
John McBride
416.883.9045
InstitutionalTrading
Vancouver
Darren Ricci
604.664.2998 or 800.667.6124 (US)
or 877.682.7233 (CDN)
Adam Dell, CFA
604.718.7517 or 888.525.8811
Calvin Buchanan
604.718.7535
Toronto
Lucas Atkinson
416.883.9048
Scott Brophy
416.883.9043
Investment Banking
Mining
Dan Barnholden, MBA
604.664.3638
Russell Mills, CFA, MFin
647.789.2405
Tim Graham, B.Comm
604.664.3656
Jim Locke, CFA
604.664.2670
Technology
Blake Corbet, BA
604.664.2967
Vay Tham
647.789.2417
Equity Capital Markets/Syndication
Tim Johnston
416.775.5112
Trina Wang
604.664.3637
Investment Banking Associate
Joe Brunner
604.664.3633
Aaron Eisenberg
647.789.2411
Investment Banking Analyst
Trevor Anderson
604.718.7516
Head Office
Suite 1900, 666 Burrard Street
Vancouver, BC V6C 3N1
ph: 604.664.2900 fx: 604.664.2666
Calgary Office
Suite 1560, 300 5th
Avenue SW
Calgary, AB T2P 3C4
ph: 403.543.2900 fx: 403.543.2800
Toronto Office
Suite 3401, 40 King Street West
Toronto, ON M5H 3Y2
ph: 416.883.9040 fx: 647.789.2401
PI Financial Corp.	 www.pifinancial.com
Managing Director,
Head of Research
Bob Gibson, B.Comm, CFA
416.883.9047
Managing Director, SVP
Capital Markets
Jeremiah Katz
604.664.2916
Managing Director, Head of
Institutional Sales &Trading
Jim Danis, B.Sc. (Hons.)
604.718.7551
Managing Director,
Co-Head of Investment Banking
Blake Corbet, BA
604.664.2967
Managing Director,
Co-Head of Investment Banking
Dan Barnholden, MBA
604.664.3638
For a complete list of branch office locations and contact information, please go to www.pifinancialcorp.com

More Related Content

What's hot

Dgc 13 04_16-18_european gold forum
Dgc 13 04_16-18_european gold forumDgc 13 04_16-18_european gold forum
Dgc 13 04_16-18_european gold forumDetourGold
 
Dgc 13 02_24-27_bmo metals and mining conference
Dgc 13 02_24-27_bmo metals and mining conferenceDgc 13 02_24-27_bmo metals and mining conference
Dgc 13 02_24-27_bmo metals and mining conferenceDetourGold
 
Challenger August Investor Presentation 290811
Challenger August Investor Presentation 290811Challenger August Investor Presentation 290811
Challenger August Investor Presentation 290811princeslea79
 
Vms presentation march 2012
Vms presentation march 2012Vms presentation march 2012
Vms presentation march 2012VMS Ventures
 
Mpet investor presentation 2012 10 01
Mpet investor presentation   2012 10 01Mpet investor presentation   2012 10 01
Mpet investor presentation 2012 10 01Company Spotlight
 
devon energy 2005 AR
devon energy 2005 ARdevon energy 2005 AR
devon energy 2005 ARfinance23
 
Rambler Metals & Mining Investor Roadshow
Rambler Metals & Mining Investor RoadshowRambler Metals & Mining Investor Roadshow
Rambler Metals & Mining Investor Roadshowsparky263
 
Champion Minerals Corporate Presentation November 21, 2011
Champion Minerals Corporate  Presentation November 21, 2011Champion Minerals Corporate  Presentation November 21, 2011
Champion Minerals Corporate Presentation November 21, 2011shosein2011
 
061410 Investor Update
061410 Investor Update061410 Investor Update
061410 Investor UpdateMonster12
 
English champion iron mines sept 18th 2012
English champion iron mines sept 18th 2012English champion iron mines sept 18th 2012
English champion iron mines sept 18th 2012shosein2011
 
Third quater conferance call
Third quater conferance callThird quater conferance call
Third quater conferance callLake Shore Gold
 
Champion august 31, 2012 with cn
Champion august 31, 2012 with cnChampion august 31, 2012 with cn
Champion august 31, 2012 with cnshosein2011
 
English champion iron_mines_october 9, 2012
English champion iron_mines_october 9, 2012English champion iron_mines_october 9, 2012
English champion iron_mines_october 9, 2012shosein2011
 
Champion Minerals Corporate Presentation - Aug 1, 2012
Champion Minerals Corporate Presentation - Aug 1, 2012Champion Minerals Corporate Presentation - Aug 1, 2012
Champion Minerals Corporate Presentation - Aug 1, 2012shosein2011
 

What's hot (18)

Dgc 13 04_16-18_european gold forum
Dgc 13 04_16-18_european gold forumDgc 13 04_16-18_european gold forum
Dgc 13 04_16-18_european gold forum
 
Dgc 13 02_24-27_bmo metals and mining conference
Dgc 13 02_24-27_bmo metals and mining conferenceDgc 13 02_24-27_bmo metals and mining conference
Dgc 13 02_24-27_bmo metals and mining conference
 
AGM Presentation
AGM PresentationAGM Presentation
AGM Presentation
 
Challenger August Investor Presentation 290811
Challenger August Investor Presentation 290811Challenger August Investor Presentation 290811
Challenger August Investor Presentation 290811
 
Vms presentation march 2012
Vms presentation march 2012Vms presentation march 2012
Vms presentation march 2012
 
Mpet investor presentation 2012 10 01
Mpet investor presentation   2012 10 01Mpet investor presentation   2012 10 01
Mpet investor presentation 2012 10 01
 
devon energy 2005 AR
devon energy 2005 ARdevon energy 2005 AR
devon energy 2005 AR
 
Rambler Metals & Mining Investor Roadshow
Rambler Metals & Mining Investor RoadshowRambler Metals & Mining Investor Roadshow
Rambler Metals & Mining Investor Roadshow
 
Canadian Oil and Gas Showcase 2009
Canadian Oil and Gas Showcase 2009Canadian Oil and Gas Showcase 2009
Canadian Oil and Gas Showcase 2009
 
Champion Minerals Corporate Presentation November 21, 2011
Champion Minerals Corporate  Presentation November 21, 2011Champion Minerals Corporate  Presentation November 21, 2011
Champion Minerals Corporate Presentation November 21, 2011
 
061410 Investor Update
061410 Investor Update061410 Investor Update
061410 Investor Update
 
English champion iron mines sept 18th 2012
English champion iron mines sept 18th 2012English champion iron mines sept 18th 2012
English champion iron mines sept 18th 2012
 
Third quater conferance call
Third quater conferance callThird quater conferance call
Third quater conferance call
 
Champion august 31, 2012 with cn
Champion august 31, 2012 with cnChampion august 31, 2012 with cn
Champion august 31, 2012 with cn
 
Slca presentation v2
Slca presentation v2Slca presentation v2
Slca presentation v2
 
Aug1chmcpe
Aug1chmcpeAug1chmcpe
Aug1chmcpe
 
English champion iron_mines_october 9, 2012
English champion iron_mines_october 9, 2012English champion iron_mines_october 9, 2012
English champion iron_mines_october 9, 2012
 
Champion Minerals Corporate Presentation - Aug 1, 2012
Champion Minerals Corporate Presentation - Aug 1, 2012Champion Minerals Corporate Presentation - Aug 1, 2012
Champion Minerals Corporate Presentation - Aug 1, 2012
 

Similar to Pi financial - Bluestone Resources Report

Cormark - Bluestone Resources Report
Cormark - Bluestone Resources ReportCormark - Bluestone Resources Report
Cormark - Bluestone Resources ReportMomentumPR
 
Cannacord Genuity - Bluestone Resources Report
Cannacord Genuity - Bluestone Resources ReportCannacord Genuity - Bluestone Resources Report
Cannacord Genuity - Bluestone Resources ReportMomentumPR
 
Almaden Minerals Limited - Cormark Securities
Almaden Minerals Limited - Cormark SecuritiesAlmaden Minerals Limited - Cormark Securities
Almaden Minerals Limited - Cormark Securitiespolo0007
 
Magistral pah dd_exec_summary
Magistral pah dd_exec_summaryMagistral pah dd_exec_summary
Magistral pah dd_exec_summaryElvis Gomez Tique
 
Investor Presentation - September 2014
Investor Presentation - September 2014Investor Presentation - September 2014
Investor Presentation - September 2014Sagegold
 
Investor Presentation October 2014
Investor Presentation October 2014Investor Presentation October 2014
Investor Presentation October 2014Sagegold
 
Sage May 2014 investor presentation
Sage May 2014 investor presentationSage May 2014 investor presentation
Sage May 2014 investor presentationSagegold
 
2016 Annual General Meeting Presentation
2016 Annual General Meeting Presentation2016 Annual General Meeting Presentation
2016 Annual General Meeting PresentationAdnet Communications
 
Investor Presentation May 2013
Investor Presentation May 2013Investor Presentation May 2013
Investor Presentation May 2013Company Spotlight
 
Investor Presentation May 2013
Investor Presentation May 2013Investor Presentation May 2013
Investor Presentation May 2013Company Spotlight
 
Haywood - BlueStone Resources Report
Haywood - BlueStone Resources ReportHaywood - BlueStone Resources Report
Haywood - BlueStone Resources ReportMomentumPR
 
Dundee Precious Metals Investor Presentation November 2013
Dundee Precious Metals Investor Presentation November 2013Dundee Precious Metals Investor Presentation November 2013
Dundee Precious Metals Investor Presentation November 2013Company Spotlight
 
2020.01.14 PI New Pacific Report
2020.01.14 PI New Pacific Report2020.01.14 PI New Pacific Report
2020.01.14 PI New Pacific ReportHindenburg Research
 
Sage feb 2014 investor presentation
Sage feb 2014 investor presentationSage feb 2014 investor presentation
Sage feb 2014 investor presentationSagegold
 
Investor Presentation July 2013
Investor Presentation July 2013Investor Presentation July 2013
Investor Presentation July 2013Company Spotlight
 
Investor Presentation July 2013
Investor Presentation July 2013Investor Presentation July 2013
Investor Presentation July 2013Company Spotlight
 
Dundee Precious Metals Investor Presentation August 2013
Dundee Precious Metals  Investor Presentation August 2013Dundee Precious Metals  Investor Presentation August 2013
Dundee Precious Metals Investor Presentation August 2013Company Spotlight
 

Similar to Pi financial - Bluestone Resources Report (20)

Cormark - Bluestone Resources Report
Cormark - Bluestone Resources ReportCormark - Bluestone Resources Report
Cormark - Bluestone Resources Report
 
Cannacord Genuity - Bluestone Resources Report
Cannacord Genuity - Bluestone Resources ReportCannacord Genuity - Bluestone Resources Report
Cannacord Genuity - Bluestone Resources Report
 
Almaden Minerals Limited - Cormark Securities
Almaden Minerals Limited - Cormark SecuritiesAlmaden Minerals Limited - Cormark Securities
Almaden Minerals Limited - Cormark Securities
 
Magistral pah dd_exec_summary
Magistral pah dd_exec_summaryMagistral pah dd_exec_summary
Magistral pah dd_exec_summary
 
Investor Presentation - September 2014
Investor Presentation - September 2014Investor Presentation - September 2014
Investor Presentation - September 2014
 
Investor Presentation October 2014
Investor Presentation October 2014Investor Presentation October 2014
Investor Presentation October 2014
 
Sage May 2014 investor presentation
Sage May 2014 investor presentationSage May 2014 investor presentation
Sage May 2014 investor presentation
 
2016 Annual General Meeting Presentation
2016 Annual General Meeting Presentation2016 Annual General Meeting Presentation
2016 Annual General Meeting Presentation
 
2016 Annual General Meeting
2016 Annual General Meeting2016 Annual General Meeting
2016 Annual General Meeting
 
Investor Presentation May 2013
Investor Presentation May 2013Investor Presentation May 2013
Investor Presentation May 2013
 
Investor Presentation May 2013
Investor Presentation May 2013Investor Presentation May 2013
Investor Presentation May 2013
 
Haywood - BlueStone Resources Report
Haywood - BlueStone Resources ReportHaywood - BlueStone Resources Report
Haywood - BlueStone Resources Report
 
Dundee Precious Metals Investor Presentation November 2013
Dundee Precious Metals Investor Presentation November 2013Dundee Precious Metals Investor Presentation November 2013
Dundee Precious Metals Investor Presentation November 2013
 
2020.01.14 PI New Pacific Report
2020.01.14 PI New Pacific Report2020.01.14 PI New Pacific Report
2020.01.14 PI New Pacific Report
 
Sage feb 2014 investor presentation
Sage feb 2014 investor presentationSage feb 2014 investor presentation
Sage feb 2014 investor presentation
 
Cgg ppt-pdac-finalized-final
Cgg ppt-pdac-finalized-finalCgg ppt-pdac-finalized-final
Cgg ppt-pdac-finalized-final
 
Dpm investorppt july2013
Dpm investorppt july2013Dpm investorppt july2013
Dpm investorppt july2013
 
Investor Presentation July 2013
Investor Presentation July 2013Investor Presentation July 2013
Investor Presentation July 2013
 
Investor Presentation July 2013
Investor Presentation July 2013Investor Presentation July 2013
Investor Presentation July 2013
 
Dundee Precious Metals Investor Presentation August 2013
Dundee Precious Metals  Investor Presentation August 2013Dundee Precious Metals  Investor Presentation August 2013
Dundee Precious Metals Investor Presentation August 2013
 

More from MomentumPR

Rover Metals Corporate Fact Sheet
Rover Metals Corporate Fact SheetRover Metals Corporate Fact Sheet
Rover Metals Corporate Fact SheetMomentumPR
 
CCW_Factsheet.pdf
CCW_Factsheet.pdfCCW_Factsheet.pdf
CCW_Factsheet.pdfMomentumPR
 
2022.08.03_Sonoro-Gold_Fact-Sheet_2-Page-Summary.pdf
2022.08.03_Sonoro-Gold_Fact-Sheet_2-Page-Summary.pdf2022.08.03_Sonoro-Gold_Fact-Sheet_2-Page-Summary.pdf
2022.08.03_Sonoro-Gold_Fact-Sheet_2-Page-Summary.pdfMomentumPR
 
Sonoro Gold Fact Sheet.pdf
Sonoro Gold Fact Sheet.pdfSonoro Gold Fact Sheet.pdf
Sonoro Gold Fact Sheet.pdfMomentumPR
 
Granada Gold Mine Corporate Presentation May 2022.pdf
Granada Gold Mine Corporate Presentation May 2022.pdfGranada Gold Mine Corporate Presentation May 2022.pdf
Granada Gold Mine Corporate Presentation May 2022.pdfMomentumPR
 
USHA Corporate Presentation 2022-04-18.pptx.pdf
USHA Corporate Presentation 2022-04-18.pptx.pdfUSHA Corporate Presentation 2022-04-18.pptx.pdf
USHA Corporate Presentation 2022-04-18.pptx.pdfMomentumPR
 
Equity Research Report Sonoro Gold Corp - jun-22-us.pdf
Equity Research Report Sonoro Gold Corp -  jun-22-us.pdfEquity Research Report Sonoro Gold Corp -  jun-22-us.pdf
Equity Research Report Sonoro Gold Corp - jun-22-us.pdfMomentumPR
 
tru-fact-sheet.pdf
tru-fact-sheet.pdftru-fact-sheet.pdf
tru-fact-sheet.pdfMomentumPR
 
SBM-Investor-Presentation-Apr-2022.pdf
SBM-Investor-Presentation-Apr-2022.pdfSBM-Investor-Presentation-Apr-2022.pdf
SBM-Investor-Presentation-Apr-2022.pdfMomentumPR
 
Sonoro-Gold-Executive-Summary-2022.03.24_.pdf
Sonoro-Gold-Executive-Summary-2022.03.24_.pdfSonoro-Gold-Executive-Summary-2022.03.24_.pdf
Sonoro-Gold-Executive-Summary-2022.03.24_.pdfMomentumPR
 
TRU-investor-presentation.pdf
TRU-investor-presentation.pdfTRU-investor-presentation.pdf
TRU-investor-presentation.pdfMomentumPR
 
2022.03.30-Sonoro-Gold-Corporate-Presentation.pdf
2022.03.30-Sonoro-Gold-Corporate-Presentation.pdf2022.03.30-Sonoro-Gold-Corporate-Presentation.pdf
2022.03.30-Sonoro-Gold-Corporate-Presentation.pdfMomentumPR
 
SBM-Investor-Presentation-Mar-2022.pdf
SBM-Investor-Presentation-Mar-2022.pdfSBM-Investor-Presentation-Mar-2022.pdf
SBM-Investor-Presentation-Mar-2022.pdfMomentumPR
 
ROVER MERTALS CORPORATE OVERVIEW Q1-2022 + Q2 (Youtube Video Link)
ROVER MERTALS CORPORATE OVERVIEW Q1-2022 + Q2 (Youtube Video Link)ROVER MERTALS CORPORATE OVERVIEW Q1-2022 + Q2 (Youtube Video Link)
ROVER MERTALS CORPORATE OVERVIEW Q1-2022 + Q2 (Youtube Video Link)MomentumPR
 
Rover metals-january-2022-update
Rover metals-january-2022-updateRover metals-january-2022-update
Rover metals-january-2022-updateMomentumPR
 
Sonoro Gold p.126-p.128 Equity research-cold-war-Feb 2022
Sonoro Gold p.126-p.128 Equity research-cold-war-Feb 2022Sonoro Gold p.126-p.128 Equity research-cold-war-Feb 2022
Sonoro Gold p.126-p.128 Equity research-cold-war-Feb 2022MomentumPR
 
Mosaic Minerals - Presentation - Feb 2022
Mosaic Minerals - Presentation - Feb 2022Mosaic Minerals - Presentation - Feb 2022
Mosaic Minerals - Presentation - Feb 2022MomentumPR
 
Mosaic Minerals Factsheet - Gaboury (Feb 2022)
Mosaic Minerals Factsheet - Gaboury (Feb 2022)Mosaic Minerals Factsheet - Gaboury (Feb 2022)
Mosaic Minerals Factsheet - Gaboury (Feb 2022)MomentumPR
 
Rover Metals January 2022 Update - Latest analyst report
Rover Metals January 2022 Update - Latest analyst report Rover Metals January 2022 Update - Latest analyst report
Rover Metals January 2022 Update - Latest analyst report MomentumPR
 
Glen Eagle Resources Fact sheet
Glen Eagle Resources Fact sheetGlen Eagle Resources Fact sheet
Glen Eagle Resources Fact sheetMomentumPR
 

More from MomentumPR (20)

Rover Metals Corporate Fact Sheet
Rover Metals Corporate Fact SheetRover Metals Corporate Fact Sheet
Rover Metals Corporate Fact Sheet
 
CCW_Factsheet.pdf
CCW_Factsheet.pdfCCW_Factsheet.pdf
CCW_Factsheet.pdf
 
2022.08.03_Sonoro-Gold_Fact-Sheet_2-Page-Summary.pdf
2022.08.03_Sonoro-Gold_Fact-Sheet_2-Page-Summary.pdf2022.08.03_Sonoro-Gold_Fact-Sheet_2-Page-Summary.pdf
2022.08.03_Sonoro-Gold_Fact-Sheet_2-Page-Summary.pdf
 
Sonoro Gold Fact Sheet.pdf
Sonoro Gold Fact Sheet.pdfSonoro Gold Fact Sheet.pdf
Sonoro Gold Fact Sheet.pdf
 
Granada Gold Mine Corporate Presentation May 2022.pdf
Granada Gold Mine Corporate Presentation May 2022.pdfGranada Gold Mine Corporate Presentation May 2022.pdf
Granada Gold Mine Corporate Presentation May 2022.pdf
 
USHA Corporate Presentation 2022-04-18.pptx.pdf
USHA Corporate Presentation 2022-04-18.pptx.pdfUSHA Corporate Presentation 2022-04-18.pptx.pdf
USHA Corporate Presentation 2022-04-18.pptx.pdf
 
Equity Research Report Sonoro Gold Corp - jun-22-us.pdf
Equity Research Report Sonoro Gold Corp -  jun-22-us.pdfEquity Research Report Sonoro Gold Corp -  jun-22-us.pdf
Equity Research Report Sonoro Gold Corp - jun-22-us.pdf
 
tru-fact-sheet.pdf
tru-fact-sheet.pdftru-fact-sheet.pdf
tru-fact-sheet.pdf
 
SBM-Investor-Presentation-Apr-2022.pdf
SBM-Investor-Presentation-Apr-2022.pdfSBM-Investor-Presentation-Apr-2022.pdf
SBM-Investor-Presentation-Apr-2022.pdf
 
Sonoro-Gold-Executive-Summary-2022.03.24_.pdf
Sonoro-Gold-Executive-Summary-2022.03.24_.pdfSonoro-Gold-Executive-Summary-2022.03.24_.pdf
Sonoro-Gold-Executive-Summary-2022.03.24_.pdf
 
TRU-investor-presentation.pdf
TRU-investor-presentation.pdfTRU-investor-presentation.pdf
TRU-investor-presentation.pdf
 
2022.03.30-Sonoro-Gold-Corporate-Presentation.pdf
2022.03.30-Sonoro-Gold-Corporate-Presentation.pdf2022.03.30-Sonoro-Gold-Corporate-Presentation.pdf
2022.03.30-Sonoro-Gold-Corporate-Presentation.pdf
 
SBM-Investor-Presentation-Mar-2022.pdf
SBM-Investor-Presentation-Mar-2022.pdfSBM-Investor-Presentation-Mar-2022.pdf
SBM-Investor-Presentation-Mar-2022.pdf
 
ROVER MERTALS CORPORATE OVERVIEW Q1-2022 + Q2 (Youtube Video Link)
ROVER MERTALS CORPORATE OVERVIEW Q1-2022 + Q2 (Youtube Video Link)ROVER MERTALS CORPORATE OVERVIEW Q1-2022 + Q2 (Youtube Video Link)
ROVER MERTALS CORPORATE OVERVIEW Q1-2022 + Q2 (Youtube Video Link)
 
Rover metals-january-2022-update
Rover metals-january-2022-updateRover metals-january-2022-update
Rover metals-january-2022-update
 
Sonoro Gold p.126-p.128 Equity research-cold-war-Feb 2022
Sonoro Gold p.126-p.128 Equity research-cold-war-Feb 2022Sonoro Gold p.126-p.128 Equity research-cold-war-Feb 2022
Sonoro Gold p.126-p.128 Equity research-cold-war-Feb 2022
 
Mosaic Minerals - Presentation - Feb 2022
Mosaic Minerals - Presentation - Feb 2022Mosaic Minerals - Presentation - Feb 2022
Mosaic Minerals - Presentation - Feb 2022
 
Mosaic Minerals Factsheet - Gaboury (Feb 2022)
Mosaic Minerals Factsheet - Gaboury (Feb 2022)Mosaic Minerals Factsheet - Gaboury (Feb 2022)
Mosaic Minerals Factsheet - Gaboury (Feb 2022)
 
Rover Metals January 2022 Update - Latest analyst report
Rover Metals January 2022 Update - Latest analyst report Rover Metals January 2022 Update - Latest analyst report
Rover Metals January 2022 Update - Latest analyst report
 
Glen Eagle Resources Fact sheet
Glen Eagle Resources Fact sheetGlen Eagle Resources Fact sheet
Glen Eagle Resources Fact sheet
 

Recently uploaded

CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual serviceanilsa9823
 
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls KolkataCall Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkataanamikaraghav4
 
Russian Call Girls Kolkata Indira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Indira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Indira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Indira 🤌 8250192130 🚀 Vip Call Girls Kolkataanamikaraghav4
 
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In AmritsarCall Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsaronly4webmaster01
 
Q3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call PresentationQ3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call PresentationSysco_Investors
 
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkataanamikaraghav4
 
High Profile Call Girls Kolkata Gayatri 🤌 8250192130 🚀 Vip Call Girls Kolkata
High Profile Call Girls Kolkata Gayatri 🤌  8250192130 🚀 Vip Call Girls KolkataHigh Profile Call Girls Kolkata Gayatri 🤌  8250192130 🚀 Vip Call Girls Kolkata
High Profile Call Girls Kolkata Gayatri 🤌 8250192130 🚀 Vip Call Girls Kolkataanamikaraghav4
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024CollectiveMining1
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call GirlVIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call Girladitipandeya
 
CALL ON ➥8923113531 🔝Call Girls Vineet Khand Lucknow best Night Fun service 🧦
CALL ON ➥8923113531 🔝Call Girls Vineet Khand Lucknow best Night Fun service  🧦CALL ON ➥8923113531 🔝Call Girls Vineet Khand Lucknow best Night Fun service  🧦
CALL ON ➥8923113531 🔝Call Girls Vineet Khand Lucknow best Night Fun service 🧦anilsa9823
 
VIP Kolkata Call Girl Rishra 👉 8250192130 Available With Room
VIP Kolkata Call Girl Rishra 👉 8250192130  Available With RoomVIP Kolkata Call Girl Rishra 👉 8250192130  Available With Room
VIP Kolkata Call Girl Rishra 👉 8250192130 Available With Roomdivyansh0kumar0
 
VIP Kolkata Call Girl Entally 👉 8250192130 Available With Room
VIP Kolkata Call Girl Entally 👉 8250192130  Available With RoomVIP Kolkata Call Girl Entally 👉 8250192130  Available With Room
VIP Kolkata Call Girl Entally 👉 8250192130 Available With Roomdivyansh0kumar0
 

Recently uploaded (20)

CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual serviceCALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
CALL ON ➥8923113531 🔝Call Girls Fazullaganj Lucknow best sexual service
 
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls KolkataCall Girl Kolkata Sia 🤌  8250192130 🚀 Vip Call Girls Kolkata
Call Girl Kolkata Sia 🤌 8250192130 🚀 Vip Call Girls Kolkata
 
Sensual Moments: +91 9999965857 Independent Call Girls Noida Delhi {{ Monika}...
Sensual Moments: +91 9999965857 Independent Call Girls Noida Delhi {{ Monika}...Sensual Moments: +91 9999965857 Independent Call Girls Noida Delhi {{ Monika}...
Sensual Moments: +91 9999965857 Independent Call Girls Noida Delhi {{ Monika}...
 
Russian Call Girls Kolkata Indira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Indira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Indira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Indira 🤌 8250192130 🚀 Vip Call Girls Kolkata
 
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In AmritsarCall Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
Call Girls In Amritsar 💯Call Us 🔝 76967 34778🔝 💃 Independent Escort In Amritsar
 
Q3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call PresentationQ3 FY24 Earnings Conference Call Presentation
Q3 FY24 Earnings Conference Call Presentation
 
Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...
Call Girls 🫤 Mukherjee Nagar ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
 
Call Girls 🫤 East Of Kailash ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
Call Girls 🫤 East Of Kailash ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...Call Girls 🫤 East Of Kailash ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ...
Call Girls 🫤 East Of Kailash ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ...
 
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls KolkataRussian Call Girls Kolkata Amaira 🤌  8250192130 🚀 Vip Call Girls Kolkata
Russian Call Girls Kolkata Amaira 🤌 8250192130 🚀 Vip Call Girls Kolkata
 
Call Girls In Kalkaji 📱 9999965857 🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
Call Girls In Kalkaji 📱  9999965857  🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICECall Girls In Kalkaji 📱  9999965857  🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
Call Girls In Kalkaji 📱 9999965857 🤩 Delhi 🫦 HOT AND SEXY VVIP 🍎 SERVICE
 
Call Girls 🫤 Nehru Place ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ENJOY
Call Girls 🫤 Nehru Place ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ENJOYCall Girls 🫤 Nehru Place ➡️ 9999965857  ➡️ Delhi 🫦  Russian Escorts FULL ENJOY
Call Girls 🫤 Nehru Place ➡️ 9999965857 ➡️ Delhi 🫦 Russian Escorts FULL ENJOY
 
High Profile Call Girls Kolkata Gayatri 🤌 8250192130 🚀 Vip Call Girls Kolkata
High Profile Call Girls Kolkata Gayatri 🤌  8250192130 🚀 Vip Call Girls KolkataHigh Profile Call Girls Kolkata Gayatri 🤌  8250192130 🚀 Vip Call Girls Kolkata
High Profile Call Girls Kolkata Gayatri 🤌 8250192130 🚀 Vip Call Girls Kolkata
 
Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024Collective Mining | Corporate Presentation - May 2024
Collective Mining | Corporate Presentation - May 2024
 
Preet Vihar (Delhi) 9953330565 Escorts, Call Girls Services
Preet Vihar (Delhi) 9953330565 Escorts, Call Girls ServicesPreet Vihar (Delhi) 9953330565 Escorts, Call Girls Services
Preet Vihar (Delhi) 9953330565 Escorts, Call Girls Services
 
VIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call GirlVIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call Girl
VIP 7001035870 Find & Meet Hyderabad Call Girls Miyapur high-profile Call Girl
 
CALL ON ➥8923113531 🔝Call Girls Vineet Khand Lucknow best Night Fun service 🧦
CALL ON ➥8923113531 🔝Call Girls Vineet Khand Lucknow best Night Fun service  🧦CALL ON ➥8923113531 🔝Call Girls Vineet Khand Lucknow best Night Fun service  🧦
CALL ON ➥8923113531 🔝Call Girls Vineet Khand Lucknow best Night Fun service 🧦
 
VIP Kolkata Call Girl Rishra 👉 8250192130 Available With Room
VIP Kolkata Call Girl Rishra 👉 8250192130  Available With RoomVIP Kolkata Call Girl Rishra 👉 8250192130  Available With Room
VIP Kolkata Call Girl Rishra 👉 8250192130 Available With Room
 
Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...
Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...
Russian Call Girls Rohini Sector 22 💓 Delhi 9999965857 @Sabina Modi VVIP MODE...
 
VIP Kolkata Call Girl Entally 👉 8250192130 Available With Room
VIP Kolkata Call Girl Entally 👉 8250192130  Available With RoomVIP Kolkata Call Girl Entally 👉 8250192130  Available With Room
VIP Kolkata Call Girl Entally 👉 8250192130 Available With Room
 
Rohini Sector 17 Call Girls Delhi 9999965857 @Sabina Saikh No Advance
Rohini Sector 17 Call Girls Delhi 9999965857 @Sabina Saikh No AdvanceRohini Sector 17 Call Girls Delhi 9999965857 @Sabina Saikh No Advance
Rohini Sector 17 Call Girls Delhi 9999965857 @Sabina Saikh No Advance
 

Pi financial - Bluestone Resources Report

  • 1. C B ( RA (unc Se        CORPOR BLUESTO (V-BSR) $ ATING: BU changed) eeing th EVENT: Blues a Feasibility S DISCUSSION to our model supports aver Overall the FS $196M boast produce annu >900,000oz a 8.5g/t Au und initial up-fron achievable. As Bluestone potential conv believe ample on the operat of known vein Overall, result model. Impro compared to $117.8/t mille stoping to cut slightly higher TAKE-AWAY undeveloped cash flow pro secure a proje already secure gold producer RECOMMEN rating and $ incorporating FS, our valua currently tradin in-line when c average of 0.6 conservative $17.50/oz Ag SPECULATIV ATE UPD ONE RES $1.42 UY he Finish stone announc tudy for its flag N: The FS retur and included age annual FC S returned an ing an after-tax ual gold produ cross its mine der a 1,250tpd nt capital req e managemen version of inf e opportunities ions potential ns outside of th ts of the FS ta oved metallurg our 91% whic d versus our e t-and-fill mining r anticipated op : Cerro Blanco project worthy ofile confirms ect financing p ed and we see r in the coming DATION & VA $2.40/sh targ updates to our ation metrics ng at 0.6x our N compared to ot 6x and $46/oz, 8% discount r g prices. Sha VE and more su DATE Jan OURCES TARG (unchang h Line at ced positive an gship Cerro Bla ned favorable c cash and AISC F of $91M in it after-tax NPV x IRR of 34%. uction of 146,0 life (113,000oz conventional uirement of t pursues var erred resource exist to add re mine life. Ups he current reso abled today co gical work led h is slightly off estimate of $10 g compared to perating costs. o has always y of advancem our thesis and package later in e Bluestone em years. ALUATION: We et price for r model to refl remain relativ NAVPS and ~$4 ther junior deve respectively. O rate using our ares of Blue itable for risk to nuary 29, 2019 S INC. GET: $2.4 ged) Cerro B nd attractive ec anco project in costs and cash C of $424/oz a ts first 3yrs of o of $241M with The envisione 000oz over its z/yr) at average milling scenari $196M as m rious optimizat es (~360,000o ecoverable oun ide exists to ta ource envelope ompare relative d to gold reco fset by unit op 00/t. A higher s o the project P been an attra ment. The attr d we expect n 2019. Advan merging as an e continue to m Bluestone R ect parameters vely unchange 49/oz on an EV elopers who ha Our target is ge long term $1 estone should olerable investo 40 Blanco conomics with Guatemala. h flow compare and $579/oz an operations. h initial capex ed operation w s first 3yrs an e head grades io. We view th manageable an tion efforts an oz) to M&I, w nces and expan arget extension . ely in-line to o overies of 96 perating costs split of long-ho EA is a result ctive high-grad ractive cost an management nced permits a attractive juni maintain our BU esources. Aft s outlined in th d. Bluestone V/oz metric and ave a peer grou enerated using 1,300/oz Au an d be rated a ors. Philip pker@p Neeh nupady Comp Risk: 52-wee Shares Market 3-Mon Workin Long T Enterp CEO: Finan US$ Value Au Prod Revenu Cash Co Net Inco Thousands Corp Bluesto compan Blanco Guatem returne produci estimat estimat trades u the OTC A Disc this re hin ed nd of will nd of he nd nd we nd ns our % of ole of de nd to re or UY ter he is is up g a nd as p Ker, P.Geo, M @pifinancial.com 6 hal Upadhyay yhaya@pifinancia pany Statist ek High/ Low: s Outstanding: t Capitalization (C th Avg. Daily Vo ng Capital (US$): Term Debt (US$) prise Value (US$) ncial Summa es duction (Koz) e ($M) osts ($/Au oz) ome ($M) porate Inform one Resources is a ny that is focused Gold and Mita mala. A FS comp d robust economic ng 902,000oz of ted in the FS to fun ted at US$196M under the symbol “ CQB. closure fact she eport. MBA 647.789.2407 ya, BAFM, MAc al.com 416.775. ics S $ 6 6 C$): $ lume: 9 $ : $ : $ D ary 2018 ( mation mineral exploratio on advancing its 1 a Geothermal pr pleted for the Ce cs with an expect f gold. Initial ca nd construction an with AISC of US$ “BSR” on the TSX- et is available o cc 5107 SPECULATIVE $1.60/$1.05 64M (basic) 67M (fd) $91M 9.6K $11M $0M $59M Darren Klinck 8E 2019E 202 - - - - - - (4) (5) ( on and developmen 100% owned Cerr rojects located i erro Blanco projec ted 8-year mine lif apital expenditure d commissioning i $579/oz. Blueston -V and “BBSRF” o on Pages 6-7 of 20E - - - 11) nt o n ct e s s e n
  • 2. Bluestone Resources Inc. (V-BSR) – January 29, 2019 2 | CORPORATE UPDATE Philip Ker, P.Geo, MBA | Neehal Upadhyaya, BAFM, MAcc Company Snapshot BLUESTONE RESOURCES INC. (TSXV-BSR) BSR.V $1.42 Operation Metric Units 2018E 2019E 2020E 2021E 2022E Rating BUY Cerro Blanco Gold Sold oz - - - 113,584 145,838 Risk SPECULATIVE Silver Sold oz - - - 0.27 0.38 Target Price $2.40 Tonnes Mined Mt - - - 0.32 0.45 Projected Total Return 69% Ore Processed tpd - - - 1,000 1,250 Au Grade g/t - - - 11.50 10.50 Market Data Au Recovery % - - 96.0% 96.0% 96.0% Shares O/S (M) 64 Ag Grade g/t - - - 31.25 31.25 Shares O/S F.D. (M) 67 Ag Recovery % - - 85.0% 85.0% 85.0% 52-Week High ($) $1.60 Capex US$M - 40.0 160.0 41.0 22.0 52-Week Low ($) $1.05 Cash Costs ($/oz) - - - 289 321 Market Cap (C$ M) $91 AISC ($/oz) - - - 440 417 Working Capital ($M) $11 Long Term Debt ($M) $0 Enterprise Value ($M) $59 Fiscal Year End Dec. 31 Forecast Units Gold Price - Assumption US$/oz 1,269 1,300 1,300 1,300 1,269 Valuation $/sh Silver Price - Assumption US$/oz 15.71 17.50 17.50 17.50 15.71 Cerro Blanco Underground $1.52 Foreign Exchange Rate US$/C$ 0.78 0.78 0.78 0.78 0.78 Working Capital $0.08 Revenue US$M - - - 152 196 Corp Adjustments ($M) $(0.20) Net Income US$M (4) (5) (11) 49 62 NAV ($US/sh) $1.86 Cash Flow from Operations US$M (4) (5) (9) 77 100 NAV ($C/sh) $2.38 EPS US$M (0.04) (0.04) (0.09) 0.39 0.48 P/NAV 0.6X CFPS US$M (0.04) (0.04) (0.07) 0.61 0.78 Target Multiple 1.0X Resources Management Tonnage Au Grade Ag Grade Gold Silver Darren Klinck - CEO Cerro Blanco UG (Kt) (g/t) (g/t) (Moz) (oz) John Robins - Executive Chairman Measured & Indicated 3,712 10.05 37.89 1.20 4.53 Peter Hemstead - CFO Inferred 1,373 8.09 23.58 0.36 1.04 Price Market Cap. EV AuEQ EV/oz AuEq Key Shareholders (C$/sh) (C$M) (C$M) M+I+I (Moz) (US$/oz) Lundin Family Trust - 36.2% Pure Gold Mining Inc PGM.V Ontario 0.73 193.21 175.53 2.04 66.26 CD Capital - 16.7% ATAC Resources Ltd ATC.V Yukon 0.28 42.71 29.55 2.36 9.65 Goldcorp Inc. - 4.9% Rubicon Minerals Corp RMX.TO Ontario 1.29 84.95 84.84 1.03 63.42 Ruffer LLP - 2.87% Gold Standard Ventures Corp. GSV.TO Nevada 1.67 433.88 402.65 2.69 115.15 Franklin Advisors - 2.71% Barkerville Gold Mines Ltd BGM.V British Columbia 0.44 192.38 166.54 3.75 34.15 AGF International - 2.08% Treasury Metals Inc TML.TO Ontario 0.30 43.53 43.47 1.41 23.81 Marathon Gold Corp MOZ.TO Nfld 0.92 146.81 140.91 3.24 33.47 Sabina Gold & Silver Corp SBB.TO Nunavut 1.36 391.86 352.67 7.18 37.80 Probe Metals Inc PRB.V Quebec 1.05 116.11 81.02 1.40 44.42 Nighthawk Gold Corp NHK.TO NWT 0.41 79.38 59.70 2.61 17.59 Osisko Mining Inc OSK.TO Quebec 2.68 689.30 587.72 7.01 64.56 Bluestone Resources Inc. BSR.V Guatemala 1.5 95.8 80.6 1.64 49.3 UG only Bluestone Resources Inc BSR.V Guatemala 1.5 95.8 80.6 3.80 21.2 incl. open pit Average= 46.4 Median= 37.8 Sources: PI Finacial Corp., Thomson Eikon, Company Documents Comparable Companies Ticker Region
  • 3. Philipp Ker, P.Geo, MBAA | Neehal Upadhhyaya, BAFM, MA FEASIB Overview: T as a low-co approved EIA height are re Next Steps resources from an updated re A long section Exhibit 1. Oth backfill/paste Exhibit 1: Source: Compa Initial Cape $196M. This dewater zone Dewatering w drilled surroun via re-injection shown below. Acc BILITY S The FS present ost undergroun A where only a equired but wo : Bluestone aim m inferred and in esource and upda n demonstrating er initiatives by plant and lastly, : Cerro Blan any Documents x & Dewateri is a result of i es of the depos will be a key com nding the ore bo n wells safely aw . STUDY ted for Cerro B nd operation in amendments re uld not impede s to complete a ncorporate the ad ated FS in H2/19 blocks of inferre management inc securing project nco Long Se ng: In comparis ncreased infrast sit as mining d mponent to the s ody with a maxim way from the m Blues – CERR Blanco provides n the coming elating to the p e on a construc an infill drill prog dditional ounces 9 with a goal of i ed resources wit clude optimizatio financing in H2/ ection & D son to the projec tructure related evelopment sur success of the o mum pumping ca mine site. A sche stone Resources RO BLAN s an attractive years. The p planned higher ction decision. gram targeting lo s into a revised m increasing >300 thin the existing on efforts and ev /19. rill Targets ct PEA, initial ca to dewatering rpasses the exi operation as it m apacity of 6,000 ematic demonst s Inc. (V-BSR) – J CORPORA NCO high-grade dep project already r throughput an ow hanging fruit mine plan. This is ,000oz to the pro block model is valuation of a po s apex rose slightly wells and pump sting depth of matures. A series gpm. Water will rating the plann January 29, 201 ATE UPDATE | posit to emerg possesses a nd tailings stac to increase M& s expected withi ojected mine life outlined below i tential ore sorte y from $171M t ps to adequatel the water table s of wells will b be re-distribute ed well drilling i 9 3 e n k &I n e. n r, o y e. e d s
  • 4. 4 | CCORPORATE UPDDATE Exhibit 2: Source: Compan Mining & O factor with a b and-fill and 8% the deposit as designed cut- unit operating increase, impr PEA. A com outlined below : Dewaterin ny Documents Operations: Un blend of mining m % waste develo s designed in th and-fill mining, i costs increased roved metallurgi parison of the p w in Exhibit 3. ng Wells nder the envision methods used. O pment. Mining w he improved geo n addition to req d to $117.8/t com cal study work e parameters outlin Blues Philip K ned 1,250tpd op Ore will be extru will target the m ologic interpretat quired refrigerat mpared to the P enhanced projec ned and econom stone Resources Ker, P.Geo, MBA | perating scenario ded on a mix of modelled 1.9m a tion of Cerro Bla tion and cooling EA estimate of $ ct gold recoverie mics from the P s Inc. (V-BSR) – J | Neehal Upadhy o, the FS calls fo 54% long-hole s verage wide vei anco. With the costs and high- $93/t. Despite th s to 96% from 9 PEA and FS for January 29, 201 yaya, BAFM, MAc or a 20% dilutio stoping, 37% cut in swarms withi slight increase i -temp explosives he slight unit cos 91.3% within th Cerro Blanco ar 9 cc n t- n n s, st e e
  • 5. Bluestone Resources Inc. (V-BSR) – January 29, 2019 Philip Ker, P.Geo, MBA | Neehal Upadhyaya, BAFM, MAcc CORPORATE UPDATE | 5 Exhibit 3: PEA & FS Comparison Source: PI Financial Valuation/Recommendation: After updating our model to reflect new inputs and results tabled within the FS, our BUY recommendation and $2.40/sh target price remains unchanged. Our target is generated using a conservative 8% discount rate using our long term $1,300/oz Au and $17.50/oz Ag prices and a 1.0x NAVPS multiple. Considering the current valuation of Bluestone being in-line to its peers on both P/NAV and EV/oz basis, we foresee key valuation growth to come from: 1) exploration success/mine life extension 2) securing construction financing 3) improved regional geopolitical risk – all of which will result in a lower discount rate in our NAV calculation leading to a higher valuation and price target. Exhibit 4: Updated NAVPS Breakdown Source: PI Financial Cerro Blanco Cerro Blanco Stage of Study PEA Feasibility Year of study 2017 2019 Reserves Modeled Units Mineable Tonnes of Ore Mt 4.0 Dominant Mining Method - Long-hole & Cut/fill Long-hole & Cut/fill Mining Operations Mine Life Yrs 9 8 Gold Grade g/t 8.10 8.50 Avg Annual Gold Production oz 105,000 113,000 Processing Throughput Rate tpd 1,250 1,250 Gold Recovery % 91.3% 96.0% Silver Recovery % 87.8% 85.0% Operating & Capital Costs Total Mining & Processing Costs US$/t 93 118 Avg LOM Cash Costs $US/oz 372 424 Avg LOM AISC $US/oz 490 579 Capex (Initial & Sustaining) $US (M) 276.0 336.0 Economics NPV after tax $US (M) 317 241 IRR after tax % 44 34 Interest Discount Multiple NAV (US$) NAVPS (US$) Cerro Blanco Underground 100% 8% 1.0x $199.2 $1.52 Cerro Blanco Open Pit @ 100% - $15/oz $30.0 $0.23 Mita Geothermal 100% - - $30.0 $0.23 Project Asset Value $259.2 $1.98 Working Capital $10.2 $0.08 ITM Proceeds $1.0 $0.01 G&A ($4.0) ($0.03) 2019 Exploration Budget ($10.0) ($0.08) Long Term Debt $0.0 $0.00 Assumed Interest Expenses ($13.2) ($0.10) NAV (US$) $243.2 $1.86 NAV (C$) $311.8 $2.38
  • 6. Bluestone Resources Inc. (V-BSR) – January 29, 2019 6 | CORPORATE UPDATE Philip Ker, P.Geo, MBA | Neehal Upadhyaya, BAFM, MAcc Disclosure Fact Sheet Ratings Price Volatility / Risk BUY : recommendation: stock is expected to appreciate from its current price level at least 10-20% in the next 12 months. NEUTRAL : recommendation: stock is expected to trade in a narrow range from its current price level in the next 12 months. SELL : recommendation: stock is expected to decline from its current price level at least 10-20% in the next 12 months. U/R : Under Review N/R : No Rating TENDER: Investors are guided to tender to the terms of the takeover offer. Analyst recommendations and targets are based on the stock’s expected return over a 12-month period or may be based on the company achieving specific fundamental results. Under certain circumstances, and at the discretion of the analyst, a recommendation may be applied for a shorter time period. The basis for the variability in the expected percentage change for a recommendation, relates to the differences in the risk ratings applied to individual stocks. For instance stocks that are rated Speculative must be expected to appreciate at the high end of the range of 10-20% over a 12- month period. SPECULATIVE : The Company has no established operating revenue, and/or balance sheet or cash flow concerns exist. Typically low public float or lack of liquidity exists. Rated for risk tolerant investors only. ABOVE AVERAGE : Revenue and earnings predictability may not be established. Balance sheet or cash flow concerns may exist. Stock may exhibit low liquidity. AVERAGE : Average revenue and earnings predictability has been established; no significant cash flow/balance sheet concerns are foreseeable over the next 12 months. Reasonable liquidity exists. Price Volatility/Risk analysis while broad based includes the risks associated with a company’s balance sheet, variability of revenue or earnings, industry or sector risks, and liquidity risk. Analyst Certification I, Philip Ker, hereby certify that all of the views expressed in this report accurately reflect my personal views about the subject securities or issuers. I also certify that no part of my compensation was, is, or will be, directly or indirectly related to the specific recommendations or views expressed in this report. I am the research analyst primarily responsible for preparing this report. Research Disclosures Applicability 1) PI Financial Corp. and its affiliates’ holdings in the subject company’s securities, in aggregate exceeds 1% of each company’s issued and outstanding securities. 1) No 2) The analyst(s) responsible for the report or recommendation on the subject company, a member of the research analyst’s household, and associate of the research analyst, or any individual directly involved in the preparation of this report, have a financial interest in, or exercises investment discretion or control over, securities issued by the following companies. 2) No 3) PI Financial Corp. and/or its affiliates have received compensation for investment banking services for the subject company over the preceding 12-month period. 3) No 4) PI Financial Corp. and/or its affiliates expect to receive or intend to seek compensation for investment banking services from the subject company. 4) Yes 5) PI Financial Corp. and/or its affiliates have managed or co-managed a public offering of securities for the subject company in the past 12 months. 5) No 6) The following director(s), officer(s) or employee(s) of PI Financial Corp. is a director of the subject company in which PI provides research coverage. 6) No 7) A member of the research analyst’s household serves as an officer, director or advisory board member of the subject company. 7) No 8) PI Financial Corp. and/or its affiliates make a market in the securities of the subject company. 8) No 9) Company has partially funded previous analyst visits to its projects. 9) Yes 10) Additional disclosure: 10) No General Disclosure The affiliates of PI Financial Corp. are PI Financial (US) Corp., PI Financial Services Corp., and PI Capital Corp. Analysts are compensated through a combined base salary and bonus payout system. The bonus payout is amongst other factors determined by revenue generated directly or indirectly from various departments including Investment Banking. Evaluation is largely on an activity-based system that includes some of the following criteria: reports generated, timeliness, performance of recommendations, knowledge of industry, quality of research and investment guidance, and client feedback. Analysts are not directly compensated for specific Investment Banking transactions. None of the material, nor its content, nor any copy of it, may be altered in any way, transmitted to, copied or distributed to any other party, without the prior express written permission of PI Financial Corp. PI Financial Corp.’s policies and procedures regarding dissemination of research, stock rating and target price changes can be reviewed on our corporate website at www.pifinancial.com (Research: Research and Conflict Disclosure).
  • 7. Bluestone Resources Inc. (V-BSR) – January 29, 2019 Philip Ker, P.Geo, MBA | Neehal Upadhyaya, BAFM, MAcc CORPORATE UPDATE | 7 The attached summarizes PI’s analysts review of the material operations of the attached company(s). Analyst Company Type of Review Operations / Project Date Philip Ker Bluestone Resources Inc. Update w/Management Cerro Blanco 1/19 Disclosure to US Residents PI Financial (US) Corp. is a U.S. registered broker-dealer and subsidiary of PI Financial Corp. PI Financial (US) Corp. accepts responsibility for the contents of this research report, subject to the terms and limitations as set out above. U.S. residents seeking to effect a transaction in any security discussed herein should contact PI Financial (US) Corp. directly. Recommendations Number of Recommendations Percentage BUY 67 88.16% NEUTRAL 5 6.58% SELL 0 0.00% TENDER 3 3.95% U/R 1 1.32% N/R 0 0.00% TOTAL 76 Stock Rating and Target Changes For reports that cover more than six subject companies, the reader is referred to our corporate web site for information regarding stock ratings and target changes. www.pifinancial.com (Research: Research and Conflict Disclosure). Bluestone Resources Inc. (Initiated Coverage: May 3/18) Date Rating Change Target Change Share Price May 3/18 Buy $2.40 $1.30 $0.00 $0.20 $0.40 $0.60 $0.80 $1.00 $1.20 $1.40 $1.60 $1.80 $2.00
  • 8. Participants of all Canadian Marketplaces. Members: Investment Industry Regulatory Organization of Canada, Canadian Investor Protection Fund and AdvantageBC International Busi- ness Centre - Vancouver. Estimates and projections contained herein are our own and are based on assumptions which we believe to be reasonable. Information presented herein, while obtained from sources we believe to be reliable, is not guaranteed either as to accuracy or completeness, nor in providing it does PI Financial Corp. assume any responsibility or liability. This information is given as of the date appearing on this report, and PI Financial Corp. assumes no obligation to update the information or advise on further developments relating to securities. PI Financial Corp. and its affiliates, as well as their respective partners, directors, shareholders, and employees may have a position in the securities mentioned herein and may make purchases and/or sales from time to time. PI Financial Corp. may act, or may have acted in the past, as a financial advisor, fiscal agent or underwriter for certain of the companies mentioned herein and may receive, or may have received, a remuneration for their services from those companies. This report is not to be construed as an offer to sell, or the solicitation of an offer to buy, securities and is intended for distribution only in those jurisdictions where PI Financial Corp. is registered as an advisor or a dealer in securities. Any distribution or dissemination of this report in any other jurisdiction is strictly prohibited. For further disclosure information, reader is referred to the disclosure section of our website. Capital Markets Group Research Analysts Special Situations Bob Gibson, B.Comm, CFA 416.883.9047 Mining Chris Thompson, P. Geo Head of Mining Research 604.718.7549 Philip Ker, P.Geo, MBA 647.789.2407 Special Situations & Cannabis Jason Zandberg, B.BA, CFA 604.718.7541 Industrials & Cannabis Devin Schilling, CFA 604.718.7557 Technology David Kwan, CFA 604.718.7528 Associate Analyst Justin Stevens, EIT 604.718.7542 Research Associates Fayassir Haqna, B.BA 604.718.7556 Neehal Upadhyaya, BAFM, MAcc 416.775.5107 Marketing and Publishing Michelle Kwok 604.664.2724 Institutional Sales Vancouver Jim Danis, B.Sc. (Hons.) 604.718.7551 Jeremiah Katz 604.664.2916 David Goguen, CFA 604.664.2963 Doug Melton, FCSI 604.718.7532 Brodie Dunlop 604.718.7533 Toronto Jose Estevez, CFA 416.883.9042 John McBride 416.883.9045 InstitutionalTrading Vancouver Darren Ricci 604.664.2998 or 800.667.6124 (US) or 877.682.7233 (CDN) Adam Dell, CFA 604.718.7517 or 888.525.8811 Calvin Buchanan 604.718.7535 Toronto Lucas Atkinson 416.883.9048 Scott Brophy 416.883.9043 Investment Banking Mining Dan Barnholden, MBA 604.664.3638 Russell Mills, CFA, MFin 647.789.2405 Tim Graham, B.Comm 604.664.3656 Jim Locke, CFA 604.664.2670 Technology Blake Corbet, BA 604.664.2967 Vay Tham 647.789.2417 Equity Capital Markets/Syndication Tim Johnston 416.775.5112 Trina Wang 604.664.3637 Investment Banking Associate Joe Brunner 604.664.3633 Aaron Eisenberg 647.789.2411 Investment Banking Analyst Trevor Anderson 604.718.7516 Head Office Suite 1900, 666 Burrard Street Vancouver, BC V6C 3N1 ph: 604.664.2900 fx: 604.664.2666 Calgary Office Suite 1560, 300 5th Avenue SW Calgary, AB T2P 3C4 ph: 403.543.2900 fx: 403.543.2800 Toronto Office Suite 3401, 40 King Street West Toronto, ON M5H 3Y2 ph: 416.883.9040 fx: 647.789.2401 PI Financial Corp. www.pifinancial.com Managing Director, Head of Research Bob Gibson, B.Comm, CFA 416.883.9047 Managing Director, SVP Capital Markets Jeremiah Katz 604.664.2916 Managing Director, Head of Institutional Sales &Trading Jim Danis, B.Sc. (Hons.) 604.718.7551 Managing Director, Co-Head of Investment Banking Blake Corbet, BA 604.664.2967 Managing Director, Co-Head of Investment Banking Dan Barnholden, MBA 604.664.3638 For a complete list of branch office locations and contact information, please go to www.pifinancialcorp.com