Original-Research: Desert Gold Ventures Inc. (von GBC AG): BUY

^

Original-Research: Desert Gold Ventures Inc. - from GBC AG

02.08.2024 / 08:01 CET/CEST

Dissemination of a Research, transmitted by EQS News - a service of EQS

Group AG.

The issuer is solely responsible for the content of this research. The

result of this research does not constitute investment advice or an

invitation to conclude certain stock exchange transactions.

---------------------------------------------------------------------------

Classification of GBC AG to Desert Gold Ventures Inc.

Company Name: Desert Gold Ventures Inc.

ISIN: CA25039N4084

Reason for the research: Research Report (Initial Coverage)

Recommendation: BUY

Target price: 0.311 USD

Target price on sight of: 31.12.2025

Last rating change:

Analyst: Matthias Greiffenberger, Marcel Schaffer

Strategic Investment opportunity in Prolific Gold Region with Significant

Upside Potential. Heap Leach Mine and Significant Resource Expansion Plans.

Desert Gold Ventures Inc. could represent an attractive investment due to

its strategic location in a prolific gold region, substantial resource base,

and ongoing exploration efforts. The company's potential for significant

cash flow from the heap leach mine, combined with its experienced management

team and strong financial management, underscores its potential for

substantial growth. The current low market valuation, compared to the target

price, offers significant upside, particularly with anticipated positive

developments in 2024.

Desert Gold Ventures Inc. is focused on the SMSZ Project in Mali, a region

known for significant gold deposits. The project spans 440 km² along the

Senegal Mali Shear Zone and encompasses over one million ounces of gold,

with measured and indicated mineral resources of 310,300 ounces and inferred

mineral resources of 769,200 ounces. The company has planned an extensive

30,000-meter drilling program for 2024 aimed at expanding the current

resource base and identifying new economic grade targets. An updated

resource estimate is expected in Q4 2024.

Strategic location and acquisition potential: The Kenieba Window, an

offshoot of the Birimian Greenstone Belt, is known for high-quality gold

resources, averaging 2.22 g/t, and significant market valuations. Major

mergers and acquisitions in the BGB over the past decade have shown an

average resource of 1.81 million ounces of gold and an average acquisition

price of US $66 per ounce. Desert Gold Ventures' SMSZ Project, with 1.08

million ounces of gold at 1.14 g/t and valued at US $9 per ounce, presents a

notable opportunity. With a current market capitalization of about $10

million, Desert Gold Ventures could be valued at $71.4million if its assets

were acquired at recent average prices per ounce. After deducting warrants

and options, the equity valuation is $69.5 million. However, due to Desert

Gold's average grade of 1.14 g/t being lower than the 2.22 g/t average of

other transactions, we apply a 50% discount. This results in a valuation of

$35 million, or $0.155 per share. As the grade improves, we plan to reduce

the discount, increasing our valuation. Note that at a cutoff grade of 1.0

g/t gold, Desert Gold's resource amounts to 715,000 oz of gold at a grade of

1.86 g/t, representing a 63% increase in gold grade.

NAV: Desert Gold Ventures has a combined resource of 1.08 million ounces of

gold at an average grade of 1.15 g/t and a cutoff grade of 0.4 g/t. Note

that at a cutoff grade of 1.0 g/t gold, Desert Gold's resource amounts to

715,000 oz of gold at a grade of 1.86 g/t, representing a 63% increase in

gold grade. Compared to the larger, higher-grade Fekola Mine, Desert Gold

shows promise for substantial improvement with successful exploration. The

Fekola Mine, acquired by B2Gold in 2014, has produced three million ounces

of gold by April 2023 and expects to produce 470,000 to 500,000 ounces in

2024 at operating costs of $835 to $895 per ounce and all-in sustaining

costs of $1,420 to $1,480 per ounce. Benchmarking against Fekola, the

theoretical value of Desert Gold's resources at Q1 2024 gold prices ($2,070

per ounce) would be $2,234.6 million, though typically only 5% to 10% of

this value is considered in acquisitions, translating to $111.7 million.

After accounting for AISC and initial construction costs, the net value of

Desert Gold's resources is estimated at $204 million. Applying a 70%

discount and subtracting the value of outstanding warrants and options,

Desert Gold's assets are valued at approximately US $59 million, or $0.264

per share.

Based on the NAV valuation of $0.264 per share and the peer group valuation

of $0.155 per share, we derive a combined target price of $0.209 per share.

Given the substantial upside potential relative to the current share price,

we assign a BUY rating.

Potential heap leach mine: Desert Gold is evaluating the feasibility of

building a small heap leach mine, which could generate significant cash

flow. A preliminary economic assessment (PEA) is set for completion by Q4

2024, potentially transforming the company's financial outlook. This value

depends on the mine's construction and production, with many assumptions due

to limited information especially concerning ore processing and gold

recovery rates. The PEA should address these concerns in detail. We expect

the small heap leach mine in Barani East to produce 15,000 to 20,000 ounces

per year, with a mine life of over ten years based on current oxide

resources. Financial projections, at a gold price of $2,300 per ounce,

suggest annual revenue of about $40 million. The project benefits from being

in a low-cost jurisdiction and employing simple mining methods, which

results in an estimated build cost of $15 million. With high-grade ores and

anticipated recovery rates, we expect the project to yield more than 50%

margins, translating to $20 million in annual free cash flow. With a project

valuation of $76 million, we apply a 70% discount due to its future timeline

and uncertainties. Clarity is expected after the PEA release in Q4 2024, at

which point we will reduce the discount. After the 70% discount, the

project's value is $22.8 million, or $0.101 per share with 225 million

shares outstanding. We add this value separately as the heap leach mine is

relatively small compared to Desert Gold Ventures' total assets and

resources.

If this project is successfully financed and comes to fruition, the US

$0.101 per share valuation would be added to the average valuation based on

NAV and peer group of US $0.209 per share. This would result in a target

price of US $0.311 per share. Given this significant upside potential, we

assign a BUY rating to the stock.

You can download the research here: http://www.more-ir.de/d/30341.pdf

Contact for questions:

GBC AG

Halderstraße 27

86150 Augsburg

0821 / 241133 0

research@gbc-ag.de

ﯯ뻻ﯯ뻻

Offenlegung möglicher Interessenskonflikte nach § 85 WpHG und Art. 20 MAR

Beim oben analysierten Unternehmen ist folgender möglicher

Interessenkonflikt gegeben: (5a,11); Einen Katalog möglicher

Interessenkonflikte finden Sie unter:

http:s//www.gbc-ag.de/de/Offenlegung

ﯯ뻻ﯯ뻻

Date and time of completion of the research report: 01.08.2024 (13:00)

Date and time of the first disclosure of the research report: 02.08.2024

(08:00)

---------------------------------------------------------------------------

The EQS Distribution Services include Regulatory Announcements,

Financial/Corporate News and Press Releases.

Archive at www.eqs-news.com

---------------------------------------------------------------------------

1959323 02.08.2024 CET/CEST

°