Although gold has to battle higher interest rates, a stronger dollar and Bitcoin beating all time highs as I am writing this, Golden Independence Mining (CSE: IGLD, OTCQB:GIDMF, FRA:6NN) doesn’t appear to get fazed, and apparently has no trouble raising cash. On April 9, 2021 it closed a private placement of C$2.8M, enabling it to do much more drilling this year, and potentially grow the resource even more on their Independence gold project in Nevada. The company was already financed to do a maiden NI 43-101 compliant resource estimate which will be coming out in weeks, and a PEA before year end.
In the meantime, drilling is advancing in good fashion, almost every hole returning economic intercepts, verifying and expanding the historic 1.07Moz gold resource which has the usual hallmarks of a typical Nevada deposit: near surface, heap leachable oxides and deeper, higher grade sulfides. Let’s have a look at their progress so far.
All pictures are company material, unless stated otherwise.
All currencies are in US Dollars, unless stated otherwise.
After announcing a non-brokered private placement on March 24, 2021, Golden Independence Mining was aiming to issue up to 8.6M shares at a price of C$0.29, raising up to C$2.5M, with a half 2 year warrant exercisable at C$0.45. A week later, the company repriced the placement into 8M shares at a price of C$0.25, raising up to C$2M, with a half 2 year warrant exercisable at C$0.42. I wondered what caused management to reprice this financing. CEO Doulis answered that recent weakness in the gold price (gold traded at US$1,685/oz on March 30th) and the price for gold equities led us to re-price the issue.
In the end, the company got more interest than anticipated, and closed the private placement on April 9, 2021, raising gross proceeds of C$2.8M, by issuing 11.2M units at a price of C$0.25. A 6% finders fee and warrants were paid to the tune of C$59,285 and 263,040 warrants.
The proceeds will be used for an upcoming drill program focused on both the recent high grade discovery in hole AGEI-32 and in expanding the resource in the north of the project, and I wondered if Doulis could elaborate a bit more about the nature of the investors involved in this financing. He couldn’t disclose much other than that the recent financing included two new institutional investors, which is always a nice stamp of approval.
This is all good news of course, as since the closing, the company currently has just over C$3M in the treasury. As can be concluded, the earning in of the initial 51% interest by spending US$1.75M of exploration expenditures by December 31, 2021 will be no problem at all. An additional 24% interest can be earned by incurring another US$10M of work expenditures over three years, which could include everything, from drilling to economic studies to permitting. As management is expecting to end up with an economic resource of 1.5-2Moz Au in a top jurisdiction like Nevada, this seems like a good bargain to me, especially with gold trading way above US$1200/oz Au, likely the threshold to make this deposit economic according to my estimates.
One could argue that the financing diluted the existing shareholders with 23%, but since the share structure was already excellent with just a very tight 48.24M shares outstanding, raising additional cash to potentially increase the Independence resource further should always have priority in my view, especially with the exploration odds in favor as the company keeps hitting gold. The new share count results in a still pretty tight 59.44M shares outstanding, fully diluted standing at 70.46M, with about half the warrants and options being in the money now. After discussing the recent financing, let’s have a look at where the company is spending their cash so far.
A new batch of results came in on April 6, 2021, representing the second last set of the 2020 resource expansion drill program, which was completed in Q1 2021. The company has been focusing on the northern area of the Independence Gold project, as can be seen on this drill hole collar map:
The northernmost hole, AGEI-44, has been highlighted above, as it shows a very useful confirmation of a historic hole, adding lots of mineralization although at low grade gold: 114.3m @ 0.22g/t from surface, plus 6.1m @ 0.968g/t Au from 160m which is also well into open pit zoning. As discussed in my last article, the historic estimate from 2010 used a 0.25g/t AuEq cut-off, and management will probably use a 0.20g/t AuEq or even 0.20g/t Au cut-off, due to a higher gold price these days.
As a reminder, here is the table for the historic resource estimate:
The cut-off grade used in 2010 was predicated on a much lower gold price of US$850/oz, and silver price of US$13/oz at the time. There is no sensitivity on a lower cut-off grade, but usually decreasing a cut-off by 20% should increase such a deposit by at least 10% if not 20%. The low grade AGEI-44 hole for example didn’t make it in the historic estimate for example, and at an average grade of 0.217g/t Au this hole alone would add about 15koz of Inferred gold, if a standalone. But it seems mineralization is pretty continuous as AGEI-41, located about 125m to the south, also returned 88.4m @ 0.321g/t Au from surface, so if another infill hole halfway AGEI-41 and AGEI-44 could confirm these lengths and grades, this northern tip of the mineralized envelope could add an estimated 100-125koz Au on its own.
The following table shows all results of the latest batch:
It seems the expansion to the north is progressing in an excellent way, but also as anticipated by management, which shows their skills and confidence in the project. A subject I also found to be very interesting is the super infill hole AGEI-32 (see also news release of March 16, 2021), which returned 24.4m grading 9.11 g/t Au and 25.2 g/t Ag, all oxides, just beyond the footwall (boundary below) of the oxide deposit, below historic/known mineralization. The location can be seen at this map:
The following section shows the intercept relative to the historic/known mineralization:
If a significant amount of higher grade oxide material could be delineated at these near surface levels it could significantly enhance the economics of this project. The average grade of this intercept is truly world class for oxide gold, I can’t recall I have ever seen such high grade oxides before. The company intends to resume drilling in this area in Q2 2021.
Since the latest drill results seemed to indicate a larger and on average thicker mineralized envelope, my inclination is to increase this estimated envelope from a 400m long, 200m wide, and on average 35m thick body, at a specific gravity of 2.75t/m3 resulting in 7.7Mt, into a 450m long, 200m wide, and on average 50m thick body, at the same gravity generating 12.375Mt. Lowering the average grade from 0.5g/t AuEq to 0.45g/t AuEq, this results in 180koz AuEq, up from 124koz AuEq estimated earlier. Combined with a hypothetically verified 1.15 Moz AuEq from the historic resource, the upcoming maiden resource estimate is still very much heading towards a 1.3-1.5 Moz AuEq figure, of which roughly 1/3 could be oxides. The drilling beyond the footwall of the oxide deposit (still within a potential open pit), which will resume soon, could prove to be a real gamechanger regarding economics in my view.
As a reminder and as a basic starting point taking into consideration what already has been drilled, a quick back of the envelope calculation on the 500koz oxide scenario for Golden Independence assumes a 50,000oz Au for 8 year production, based on an average grade of 0.65g/t AuEq, with recovery of 80% for gold, 50% for silver. Based on 350 producing days per annum, this requires a 9,000 tonne per day operation, which, when using an average capex/tpd ratio of US$8,000/tpd, generates a capex of US$72M. Using an average AISC of US$1000/oz Au, and an average combined (federal and state) corporate tax of 25% for Nevada, this results in a very decent after tax NPV5 of US$92M @US$1500/oz Au, and an after-tax IRR of 34.7%. At a current market cap of C$15M, this means the stock would be trading at just 10% of hypothetical NPV5, meaning a future hypothetical P/NAV in that case of 0.10, which is very low compared to peers at similar stage.
Although this is all hypothetical and very forward-looking for the time being, as Golden Independence first has to complete a maiden NI 43-101 compliant resource estimate, which can come out any day now, things are panning out well it seems. The maiden resource will likely be updated in Q4, 2021, hopefully including the highly anticipated high grade follow up drilling which will start within weeks, to be followed by a PEA expected at the end of Q4, 2021. Taking into account execution speed and resource/economics potential, this is one of the more exciting companies I have the privilege of covering the last few years.
Golden Independence did well to close an oversubscribed, non-brokered private placement to the tune of C$2.8M, enabling the company to do much more drilling on their Independence Gold project, completing many more meters on for example recently discovered, extremely high grade oxide zones. The northern part already solidified lots of lower grade ounces. Management seems firmly on its way to delineate their previously stated bold estimate of 1.5-2.0Moz AuEq, and a first step towards this number will be taken when the maiden resource estimate comes out soon. I can’t help but already looking forward to the next resource update and PEA, scheduled for Q4 of this year, as these reports could indicate the re-rating potential of this stock even better.
I hope you will find this article interesting and useful, and will have further interest in my upcoming articles on mining. To never miss a thing, please subscribe to my free newsletter on my website www.criticalinvestor.eu, in order to get an email notice of my new articles soon after they are published.
The author is not a registered investment advisor, and currently has a long position in this stock. Independence Gold is a sponsoring company. All facts are to be checked by the reader. For more information go to www.goldenindependence.co and read the company’s profile and official documents on www.sedar.com, also for important risk disclosures. This article is provided for information purposes only, and is not intended to be investment advice of any kind, and all readers are encouraged to do their own due diligence, and talk to their own licensed investment advisors prior to making any investment decisions.