THE LEADING GROWTH-ORIENTED ROYALTY COMPANY
JANUARY 2021
FORWARD LOOKING STATEMENTS
FORWARD-LOOKING STATEMENTS
This presentation contains forward-looking information and forward-looking statements (together, "forward-looking statements") within the meaning of applicable Canadian securities laws and the United States Private Securities Litigation Reform Act of 1995. All statements in this presentation, other than statements of historical fact, that address future events, developments or performance that Osisko expects to occur including management's expectations regarding Osisko's growth, results of operations, estimated future revenue, carrying value of assets, requirements for additional capital, production estimates, production costs and revenue, business prospects and opportunities are forward-looking statements. In addition, statements relating to gold equivalent ounces ("GEOs") are forward-looking statements, as they involve implied assessment, based on certain estimates and assumptions, and no assurance can be given that the GEOs will be realized. Forward-looking statements are statements that are not historical facts and are generally, but not always, identified by the words "expects", "is expected" "plans", "anticipates", "believes", "intends", "estimates", "projects", "potential", "scheduled" and similar expressions or variations (including negative variations of such words and phrases), or may be identified by statements to the effect that certain actions, events or conditions "will", "would", "may", "could" or "should" occur including, without limitation, the performance of the assets of Osisko, that sufficient funding will be available to fund work on the Cariboo Project, that significant value will be created within the accelerator group of companies and Osisko's ability to seize future opportunities. Although Osisko believes the expectations expressed in such forward-looking statements are based on reasonable assumptions, such statements involve known and unknown risks, uncertainties and other factors and are not guarantees of future performance and actual results may accordingly differ materially from those in forward-looking statements. Factors that could cause the actual results deriving from Osisko's royalties, streams and other interests to differ materially from those in forward-looking statements include, without limitation: The impact of the Covid-19 pandemic on Osisko's business, the influence of political or economic factors including fluctuations in the prices of the commodities and in value of the Canadian dollar relative to the U.S. dollar, continued availability of capital and financing and general economic, market or business conditions; regulations and regulatory changes in national and local government, including permitting and licensing regimes and taxation policies; whether or not Osisko is determined to have "passive foreign investment company" ("PFIC") status as defined in Section 1297 of the United States Internal Revenue Code of 1986, as amended; potential changes in Canadian tax treatments of offshore streams or other interests, litigation, title, permit or license disputes; risks and hazards associated with the business of exploring, development and mining on the properties in which Osisko holds a royalty, stream or other interest including, but not limited to development, permitting, infrastructure, operating or technical difficulties, unusual or unexpected geological and metallurgical conditions, slope failures or cave-ins, flooding and other natural disasters or civil unrest, rate, grade and timing of production differences from mineral resource estimates or production forecasts or other uninsured risks; risk related to business opportunities that become available to, or are pursued by Osisko and exercise of third party rights affecting proposed investments. The forward-looking statements contained in this presentation are based upon assumptions management believes to be reasonable, including, without limitation: the ongoing operation of the properties in which Osisko holds a royalty, stream or other interest by the owners or operators of such properties in a manner consistent with past practice; the accuracy of public statements and disclosures made by the owners or operators of such underlying properties; no material adverse change in the market price of the commodities that underlie the asset portfolio; Osisko's ongoing income and assets relating to the determination of its PFIC status, no material changes to existing tax treatments; no adverse development in respect of any significant property in which Osisko holds a royalty, stream or other interest; the accuracy of publicly disclosed expectations for the development of underlying properties that are not yet in production; and the absence of any other factors that could cause actions, events or results to differ from those anticipated, estimated or intended. However, there can be no assurance that forward-looking statements will prove to be accurate, as actual results and future events could differ materially from those anticipated in such statements. Investors are cautioned that forward-looking statements are not guarantees of future performance. Osisko cannot assure investors that actual results will be consistent with these forward-looking statements and investors should not place undue reliance on forward-looking statements due to the inherent uncertainty therein.
For additional information with respect to these and other factors and assumptions underlying the forward-looking statements made in this presentation, see the section entitled "Risk Factors" in the most recent Annual Information Form of Osisko which is filed with the Canadian securities commissions and available electronically under Osisko's issuer profile on SEDAR at www.sedar.com and with the U.S. Securities and Exchange Commission on EDGAR at www.sec.gov. The forward-looking information set forth herein reflects Osisko's expectations as at the date of this presentation and is subject to change after such date. Osisko disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, other than as required by law.
SAFE HARBOUR STATEMENT
This presentation has been prepared for informational purposes only in order to assist prospective investors in evaluating an investment in Osisko Gold Royalties Ltd. Inquiries regarding this confidential presentation can be made to the senior management of the Corporation.
CAUTIONARY NOTE TO U.S. INVESTORS REGARDING MINERAL RESERVE AND MINERAL RESOURCE ESTIMATES
Osisko is subject to the reporting requirements of the applicable Canadian securities laws, and as a result, reports its mineral resources and reserves according to Canadian standards. Canadian reporting requirements for disclosure of mineral properties are governed by National Instrument 43-101 ("NI 43-101"). The definitions of NI 43-101 are adopted from those given by the Canadian Institute of Mining, Metallurgy and Petroleum ("CIM"). U.S. reporting requirements are governed by the Industry Guide 7 ("Guide 7") of the Security and Exchange Commission ("SEC"). This presentation includes estimates of mineral reserves and mineral resources reported in accordance with NI 43-101. These reporting standards have similar goals in terms of conveying an appropriate level of confidence in the disclosures being reported, but embody different approaches and definitions. For example, under Guide 7, mineralization may not be classified as a "reserve" unless the determination has been made that the mineralization could be economically and legally produced or extracted at the time the reserve determination is made. Consequently, the definitions of "Proven Mineral Reserves" and "Probable Mineral Reserves" under CIM standards differ in certain respects from the standards of the SEC. Osisko also reports estimates of "mineral resources" in accordance with NI 43-101. While the terms "Mineral Resource," "Measured Mineral Resource," "Indicated Mineral Resource" and "Inferred Mineral Resource" are recognized by NI 43-101, they are not defined terms under standards of the SEC and, generally, U.S. companies are not permitted to report estimates of mineral resources of any category in documents filed with the SEC. As such, certain information contained in this presentation concerning descriptions of mineralization and estimates of mineral reserves and mineral resources under Canadian standards is not comparable to similar information made public by United States companies subject to the reporting and disclosure requirements of the SEC. Readers are cautioned not to assume that all or any part of Measured Mineral Resources or Indicated Mineral Resource exists, or is economically or legally mineable. Further, an "Inferred Mineral Resource" has a great amount of uncertainty as to its existence and as to its economic and legal feasibility, and a reader cannot assume that all or any part of an Inferred Mineral Resource will ever be upgraded to a higher category. Under Canadian rules, estimates of Inferred Mineral Resources may not form the basis of feasibility or other economic studies.
Mr. Guy Desharnais, PhD., P.Geo., is the qualified person for this presentation as defined by National Instrument 43-101 - Standards of Disclosure for Mineral Projects and has reviewed and verified the technical information contained herein. Mr. Guy Desharnais is an | |
employee of Osisko Gold Royalties and is non-independent. | 2 |
OSISKO BUSINESS MODEL
ROYALTY MODEL | BENEFITS |
High leverage to gold
Highly efficient business model (+90% cash margin, sustainable dividend, small team with low G&A, scaleable business)
No capital cost requirements
Predictable operating costs
Free upside to additional ounces found
Significantly higher asset and cash flow diversification versus comparable intermediate mining companies
Accelerator model provides higher returns through small, early-stage investments
3
A QUALITY ROYALTY PORTFOLIO
Over 140 royalties, streams and precious metals offtakes
Diversified cash flow from 17 producing assets (primarily on gold mines)
Lowest geopolitical risk profile
Highest gold weighting
Record 96.4% gross margins1 for Q3 2020
NAV BY COUNTRY RISK
5% | Lower | Medium | High | |||||
29% | ||||||||
48% | 55% | |||||||
72% | ||||||||
95% | ||||||||
50% | 70% | 34% | ||||||
26% | ||||||||
11% | ||||||||
OSISKO | FNV | WPM | RGLD | SSL |
Q3 2020 GROSS MARGINS
NAV BY COMMODITY
Gold Silver PGM Other
18% | 15% | 5% | 12% | 18% |
7% | 16% | 6% | ||
40% | ||||
13% | ||||
78% | 65% | 53% | 72% | 76% |
OSISKO | FNV | WPM | RGLD | SSL |
NAV BY CASH COST QUARTILE
Partnered with high quality operators (Agnico, Yamana, Newmont, Victoria Gold, Alamos, SSR, Eldorado, etc)
Highest development weighting in peer | 96% | 87% | 86% | 85% | 77% |
group maturing at the right time | |||||
OSISKOSSL | FNV | RGLD | WPM |
< 50th Percentile | > 50th Percentile | |||||
12% | 31% | 7% | 35% | |||
50% | ||||||
88% | 69% | 93% | 65% | |||
50% | ||||||
OSISKO | FNV | WPM | RGLD | SSL |
Source: Broker research and company disclosure | 4 |
A QUALITY INVESTMENT TSX | NYSE: OR
Highest dividend in royalty peer group
High trading liquidity (on average $19.3M per day over the last three months)
DIVIDEND YIELD
Strong balance sheet and significant financial capacity
Diversified, supportive shareholder base
Significantly undervalued with opportunity for re-rate
1.2%
1.1% 1.1%
0.8%
0.0%
P/2021E CF
25.6x
19.7x
15.5x 15.4x 15.2x
FNV | WPM | OSISKO | SSL | RGLD |
OSISKO | WPM | RGLD | FNV | SSL |
P/NAV TRADING MULTIPLES
2.1x 2.0x 1.8x
1.1x 1.1x
FNV | WPM | RGLD | SSL | OSISKO |
5
COMMITTED TO MANAGING RISK - FOCUS ON ESG
OUR APPROACH
ESG due diligence fully integrated into project evaluations
Much like investment community, we use ESG evaluations to price risk
Promote best-in-class practices
Evolving contract structures to ensure risks are efficiently managed
ESG committee responsible for policies and practices
OUR PEOPLE
Actively pursuing diversity across the organization
- 50% of employees are female
- 4 out of 10 board members are female or in a minority group
- Significant board refreshment in 2020 (with three new members) while adding different perspectives and expertise
OUR PORTFOLIO
Largely newer mines in established mining jurisdictions
Quality operators with track records managing mining and ESG risks
Newer royalty/streaming contracts where we have strong rights and protections Production mostly derived from primary gold mines - smaller carbon footprint
TOP QUARTILE "A" ESG RATING
FROM MSCI AS AT OCTOBER 8,
2020
RANKED # 5 OUT OF 112
PRECIOUS METALS COMPANIES
BY SUSTAINALYTICS AS AT
OCTOBER 7, 2020
MORE THAN SIMPLY
RANKINGS AND
COMMITMENTS:
ESG IS IN OSISKO'S DNA
6
TIER-1 ROYALTY PORTFOLIO
GIBRALTAR 75% Ag
STREAM
EAGLE 5% NSR
SEABEE 3% NSR
BALD MOUNTAIN 1-4% NSR
PAN MINE
4% NSR
PARRAL 100% Au, Ag
OFFTAKE
FRUTA DEL NORTE
0.1% NSR
MANTOS BLANCOS 100% Ag STREAM
ÉLÉONORE | SASA | |
2-3.5% NSR | 100% Ag STREAM | |
RENARD | ||
9.6% DIAMOND | ||
STREAM | ||
LAMAQUE | 6 | |
0.85% NSR | 3 | |
108 | ||
CANADIAN | ||
MALARTIC | ||
5% NSR | ||
ISLAND GOLD | 2 | |
1.38-2.55% NSR | ||
9
BRAUNA | 13 |
1% GRR |
KWALE | MATILDA |
1.5% GRR | 1.65% AU |
STREAM |
OVER 140
ROYALTIES,
STREAMS &
PRECIOUS METAL
OFFTAKES
Cash Flowing Assets | Total Assets |
7
A CATALYST RICH PHASE
EXISTING PRODUCING ASSETS OUTPERFORMING
Operators replacing production, extending mine lives and in certain cases announcing significant expansions Malartic Underground discovery represents a new flagship royalty in the making (Q1 milestones) Continued Eagle ramp up and Mantos expansion provide high quality growth in 2021
DEVELOPMENT ASSETS MATURING AT AN IDEAL TIME
Highest organic growth in the sector (from royalties and streams)
Development company assets benefitting from supportive equity markets and high commodity prices
Equity, royalty and stream contributions from three significant Canadian camps (Osisko Development, Osisko Mining, and Falco Resources)
Allows Osisko to be disciplined in looking for external growth assets
8
CANADIAN
MALARTIC
THE WORLD'S MOST VALUABLE GOLD ROYALTY
5% NSR
Québec, Canada
Agnico Eagle Mines / Yamana Gold
Flagship royalty asset Canada's largest gold mine
A stable producer at first quartile costs
Significant additional mine life potential from new underground discovery
OUNCES DELIVERED TO OSISKO
(K oz Au)
30.1 | 29.2 | 33.6 | 35.4 | 33.5 |
2015 | 2016 | 2017 | 2018 | 2019 |
9
CANADIAN MALARTIC UNDERGROUND
East Gouldie, 5% NSR
North Odyssey & East Malartic, 3% NSR
South Odyssey, 5% NSR
10 Moz of resources (mostly in the inferred category2) Underground ramp development began in 20203 Revised R&R and PEA study expected in Q1 20213
The underground has the potential to support a multi-hundred thousand ounce annual production platform for decades3
Increased disclosure should help valuation
Current analyst NPV estimates range from zero to C$399 million
10
Source: Agnico Eagle
EAGLE
5% NSR
Yukon, Canada | Victoria Gold Corp.
Ramping up to 220,000 ounces of gold per year
Exploration delivering high grade drill results on the Raven target, expanding strike length to 750 meters
Open in all directions - a 250m step out to the East returned 2.77g/t over 66 meters
MANTOS BLANCOS | Mine expansion from 12.5k to 20k tpd on track for H2 2021 |
Expected to increase silver stream deliveries by ~80% and extend mine life to 2035
100% Ag Stream
Antofagasta, Chile | Mantos Copper S.A.
Another long-life asset in a top mining jurisdiction
ÉLÉONORE | Among the largest mines in Québec, guidance of |
270,000 ounces in 2021 |
Steady state seems achieved by Newmont, now seeking further improvements
2-3.5% NSR
Québec, Canada | Newmont Corporation
Aggressive exploration campaign underway | 11 |
ISLAND GOLD | SASA |
1.38%-3% NSR | 100% Ag Stream |
Ontario, Canada | Alamos Gold Inc. | Macedonia | Central Asia Metals PLC |
Positive Phase III Expansion Study and proceeding with an | One of the largest zinc, lead and silver mines in Europe |
expansion of the operation to 236,000 ounces/year starting in | Long mine life with proven history of reserve replacement |
2025 | |
16-year mine life, doubling the current mineral reserve life | Ongoing technical work for the Life of Mine study which |
currently stands at 18 years | |
Top 10 highest grade mines in the world | |
GIBRALTAR | SEABEE |
100% Ag Stream | 3% NSR |
British Columbia, Canada | Taseko Mines Limited | Saskatchewan, Canada | SSR Mining Inc. |
Second largest open pit copper mine in Canada with at least 18 | In 2020, the company announced further investment in |
years of reserves remaining | exploration. Exploration results include drill intercepts of 7.64 |
Revised mine plan implemented in April significantly reduced | meters of 14.75 g/t Au and 2.62 meters of 28.92 g/t Au in the |
Santoy Gap Hanging Wall | |
2020 operating and capital costs | |
New discovery made at Batman Lake including 3.6 meters of | |
37.95 g/t Au | |
12 | |
SUSTAINED GEO GROWTH
GEO PRODUCTION
EAGLE
RAMP UP
5% NSR
SAN ANTONIO
15% Au-Ag Str.
9.000 GEOs/Year
MALARTIC | UPPER BEAVER |
UNDERGROUND | 2% NSR |
3-5% NSR | 2,400 GEOs/Year |
COVID-19 | MANTOS EXPANSION4 | CARIBOO | HORNE 5 | BACK FORTY | |||||||
IMPACTED | 100% Ag Stream | 5% NSR | 100% Ag Stream | 18.5% Au, 75% Ag Str. | |||||||
6,000 GEOs/Year | 9,300 GEOs/Year | 23,000 GEOs/Year | 16,000 GEOs/Year | ||||||||
SANTANA | WINDFALL | RENARD | |||||||||
80,553 | + | 3-5% NSR | 2-3% NSR | HERMOSA | 9.6% Diamond | ||||||
78,006 | 1,000 GEOs/Year | 4,500 GEOs/Year | 1% NSR | Stream | |||||||
58,933 | 66,100 | ||||||||||
38,270 | ERMITANO | CERRO DEL GALLO | PINE POINT | AMULSAR | |||||||
2% NSR | 3% NSR | 2% NSR | 4.22% Au, 62.5% Ag Str. | ||||||||
30,588 | 1,000 GEOs/Year | 1,900 GEOs/Year | 4,000 GEOs/Year | 10,000 GEOs/Year | |||||||
12,499 | |||||||||||
2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 |
7 ROYALTIES | CREATED THE | +140 ROYALTIES & | ENTERING A PHASE OF | ||
ACCELERATOR BUSINESS | STREAMING ASSETS | ||||
C$500 M | MAJOR ORGANIC GROWTH5 | ||||
2 MAJOR | |||||
MARKET CAP | ACQUISITIONS | C$2.7 B MARKET CAP | |||
13 | |||||
BUILT-IN GROWTH
Highest development weighting in peer group maturing at the right time
Over 540,000 meters drilled on our producing assets in 2019
Royalties or streams on ~25,000 km2 in the some of the most important Canadian mining camps
NAV BY STAGE
Producing | Development | |
12% 6% 18%
57% 51%
DRILLING ON OSISKO ROYALTY PROPERTIES6 (METRES)
88% 94% 82%
43% 49%
993,772
642,188
1,049,098 1,025,667
FNV | WPM | RGLD | OSISKO | SSL | 2016 | 2017 | 2018 | 2019 |
14
GROWTH ASSETS
CARIBOO CAMP | SAN ANTONIO | WINDFALL | HORNE 5 |
5.0% NSR B.C., Canada
5.9 Moz Au7 and growing
Decades worth of exploration potential over 83km strike
Satellite production in Q1 2021
Fast-tracking permitting of main project for mid 2022
15% Au & Ag Stream Sonora, Mexico
High grade 1.05 Moz Au8
Highly-prospective 11,338 ha land package - underexplored at depth and along strike
Reprocessing of tailings in near term while large project permitted
2.0-3.0% NSR Québec, Canada
Unique combination of size and high grade with over 5 Moz resource9 and growing, all above 1,200m depth
Additional 250k metres of drilling in 2020, 20+ drills on site
Strong support from the Cree First Nation
90-100% Ag Stream Québec, Canada
6 million GEOs in reserves10
Feasibility complete and permitting in progress
Agreements entered into with Glencore (debenture and offtakes)
ADVANCEMENT OF ~50K GEOS OF NORTH AMERICAN PRODUCTION POTENTIAL
15
GROWTH ASSETS (CONT'D)
HERMOSA | PINE POINT | RENARD |
AMULSAR
1.0% NSR Arizona, USA
Over 100Mt at 10.4% ZnEq and multi-decade mine life
Pre-feasibility study scheduled for H1 2021, integrating the Taylor and Clark deposits11
World-class polymetallic deposit held by major operator
2.0% NSR NWT, Canada
Rare combination of size and high grade
12.9 Mt @ 6.29% ZnEq in the indicated category and 37.6 Mt @ 6.80% ZnEq in the inferred category.
PEA delivered in 2020 with 30% IRR
Improving zinc prices
9.6% Diamond Stream Quebec, Canada
$1B of well-built infrastructure
Diamond prices rebounding higher than pre-COVID levels
Argyle shutdown removes ~15% of annual diamond supply
4.2% Au & 62.5% Ag streams Armenia
Significant mineral resource of 3.47 Moz Au M&I yielding 2.61 Moz of P&P gold reserves
A valuable gold asset which is more than half built
In-country progress is key to unlocking value
TWO HIGH QUALITY BASE METAL PROJECTS | OPTIONALITY OF LARGE WORK-OUT ASSETS 16 |
FURTHER IMBEDDED OPTIONALTY
ASSET | ROYALTY | OPERATOR | ASSET UPDATE |
Antakori | 1.5%-3% NSR |
Extension of the mineralized footprint of the project announced on January 7, 2021
Ambler | 1% NSR | Feasibility study released and seeking federal 404 permit in H2-21 | |
Back Forty | 18.5% Au and 85% | Navigating permitting process | |
Ag streams | |||
Casino | 2.75% NSR | Completing an optimized PEA developing a plan for engineering, | |
field investigations, test work, permitting and community relations | |||
activities | |||
Hammond Reef | 2% NSR | Received environmental approvals and evaluating potential mining | |
scenarios including ore sorting | |||
Kirkland Lake | 2% NSR | Agnico is expected to provide an updated open pit and | |
underground resource estimate and economic study in 2021. | |||
Magino | 3% NSR | Royalty on small portion of open pit ounces, but more material | |
portion of recent underground drilling success | |||
17
STRONG FINANCIAL POSITION
BALANCE SHEET | Sep. 30, |
ITEMS | 2020 |
Cash and cash equivalents | $160.7 |
(C$ M) | |
Debt (C$ M) | $421.6 |
Investments (C$ M)12 | $1,023.7 |
As at January 8, 2021 | |
Basic Shares Outstanding (M) | 166.1 |
Quarterly Dividend |
(C$/Share) | $0.05 |
Market Capitalization (C$ B) | $2.7B |
As at January 8, 2021 | |
CREDIT FACILITY (C$ M)13
C$86.7
AVAILABLE
CREDIT:
C$413.3 M
Undrawn Credit Facility | Drawn Credit Facility |
ANALYST COVERAGE14
12-MONTH | ||
RATING | TARGET PRICE | |
BOFA SECURITIES | BUY | C$18.50 |
BMO CAPITAL MARKETS | HOLD | C$21.00 |
CANACCORD GENUITY | BUY | C$26.00 |
CIBC WORLD MARKETS | BUY | C$21.00 |
CORMARK SECURITIES | OV. | C$20.00 |
EIGHT CAPITAL | BUY | C$25.00 |
HAYWOOD SECURITIES INC. | BUY | C$24.50 |
INDUSTRIAL ALLIANCE | BUY | C$24.00 |
NATIONAL BANK FINANCIAL | BUY | C$23.50 |
PARADIGM CAPITAL | BUY | C$22.00 |
RAYMOND JAMES | OV. | C$21.50 |
RBC CAPITAL MARKETS | BUY | C$20.30 |
SCOTIA CAPITAL | BUY | C$25.00 |
STIFEL | BUY | C$23.00 |
TD SECURITIES | BUY | C$20.00 |
AVERAGE: | C$22.35 | |
SIGNIFICANT FINANCIAL CAPACITY AVAILABLE FOR GROWTH
18
A SIGNIFICANT OPPORTUNITY
VALUE SPLIT
PRIOR TO BGM TRANSACTION (Fall 201915)
EQUITY
PORTFOLIO:
$353M
ROYALTY
PORTFOLIO:
$1,971M
CURRENT
VALUE SPLIT16
EQUITY
PORTFOLIO:
$1,024M12
ROYALTY
PORTFOLIO:
$1,667M
DEVELOPMENTS SINCE FALL 2019
A streamlined royalty company post development asset spin-out
Gold up ~US$400/oz
Malartic UG advancing steadily
Added 20 koz/yr GEOs via Osisko Development Corp. Partners drilling and finding ounces at a higher pace Reduced G&A by splitting teams
Peer group up significantly since fall 2019 Osisko Gold Royalties essentially flat
19
OSISKO GOLD ROYALTIES
A PORTFOLIO THAT MATTERS | UNLOCKING VALUE |
OVER 140 | ~18,800 |
ROYALTY, | |
ATTRIBUTABLE | |
STREAM AND | |
GEOs EARNED | |
OFFTAKE | |
FOR Q4 2020 | |
ASSETS | |
PAID-FOR
GROWTH DIVIDEND
WITHYIELD
CATALYSTS ~1.2%
C$160.7 M
IN CASH
+
C$413.3 M UNDRAWN FACILITY
LOW RISK EXPOSURE TO GOLD | POISED TO OUTPERFORM | |||
DIVERSIFIED | ~1X P/NAV | |||
86% | 93.5% GROSS | ~C$1 BILLION | ||
ASSET NPV IN | WITH 17 | |||
MARGINS FOR | ||||
NORTH AMERICA | PRODUCING | INVESTMENTS | ~15.5x | |
(80% IN CANADA) | Q4 2020 | |||
ASSETS | P/2021E CF | |||
20
APPENDIX
21
ACCELERATOR CASE STUDIES
Equity Cost | Equity Current Value | Royalty/Stream Cost | Royalty/Stream Value | Total Return17 |
222% | 348% | |||
120% | 121% | |||
30% | 62% | |||
(12%) | ||||
$857
$176 | |||||||||||
$140 | $152 | ||||||||||
$114 | $127 | ||||||||||
$98 | |||||||||||
$92 | |||||||||||
$81 | $8120 | ||||||||||
$4119 | $50 | $47 | $56 | ||||||||
$24 | |||||||||||
$8 | $17 | $17 | $12 | $7 | $13 | $5 | $619 | $13 | $10 | ||
$2518 |
$529 |
$11518 |
Investment | Current Value |
Accelerator Returns
OSISKO GENERATING SIGNIFICANTLY HIGHER
RETURNS THROUGH ACCELERATOR MODEL
22
ROYALTIES, STREAMS AND OFFTAKES - COMPLETE LIST
ASSET NAME | OPERATOR | COUNTRY | STATUS | DESCRIPTION | ||
1 | Producing Royalties, Streams & Offtakes | |||||
Canadian Malartic | CM Partnership (Agnico Eagle, Yamana) | Canada | Production | 5% NSR | ||
2 | Éleonore | Newmont | Canada | Production | 2-3.5% NSR on Au, 2% NSR on all other metals | |
3 | Gibraltar | Taseko Mines | Canada | Production | 100% Ag Stream - US$0.00/oz transfer price | |
4 | Mantos Blancos | Mantos Copper | Chile | Production | 100% Ag Stream - 8% of the spot silver price on the date of delivery | |
5 | Renard | Stornoway Diamonds | Canada | Production | 9.6% Diamond Stream - Lesser of 40% of realized price or US$40/ct | |
6 | SASA | Central Asia Metals | Macedonia | Production | 100% Ag Stream - US$5.00/oz Ag transfer payment | |
7 | Eagle | Victoria Gold | Canada | Production | 5% NSR until 97,500; 3% NSR thereafter | |
8 | Matilda | Wiluna Mining | Australia | Production | 1.65% Au stream - Transfer price of 30% of spot | |
9 | Lamaque-Rocdor | Eldorado Gold | Canada | Production | 1% NSR | |
10 | Parral | GoGold Resources | Mexico | Production | 100% Au + Ag offtake | |
11 | Bald Mountain | Kinross | United States | Production | 0-4% GSR depending on claims being mined | |
12 | Brauna | Lipari Mineração | Brazil | Production | 1% of Gross Sales (Diamond) | |
13 | Island Gold | Alamos Gold | Canada | Production | 1.38%-3.0% NSR | |
14 | Kwale | Base Resources | Kenya | Production | 1.5% of GRR on titanium | |
15 | Pan | Fiore Gold | United States | Production | 2.5-4.0% Au Production Royalty, 2% on all other products | |
16 | Seabee Santoy | SSR Mining | Canada | Production | 3% NSR | |
17 | Fruta del Norte | Lundin Gold | Ecuador | Production | 0.1% NSR Ag, Au | |
18 | Development Royalties, Streams and Offtakes | |||||
Akasaba West | Agnico Eagle | Canada | Development | 2.5% NSR | ||
19 | Ambler | South 32 & Trilogy Metals | United States | Development | 1% | NSR |
20 | Amulsar (S) | Lydian | Armenia | Development | 4.22% Au Stream and 62.5% Ag Stream | |
21 | Amulsar (O) | Lydian | Armenia | Development | 82% Au offtake | |
22 | AntaKori (Mina Volare) | Regulus Resources | Peru | Development | 0.75% or 1.5% NSR | |
23 | Back Forty | Aquila Resources | United States | Development | 18.5% Au Stream | |
24 | Back Forty | Aquila Resources | United States | Development | 75% Ag Stream | |
25 | Cameron Lake | First Mining | Canada | Development | 1% | NSR |
26 | Cariboo | Osisko Development | Canada | Development | 5% | NSR |
27 | Casino | Western Copper and Gold | Canada | Development | 2.75% NSR | |
28 | Casino B | Western Copper and Gold | Canada | Development | 5% | NPI |
29 | Cerro del Gallo | Argonaut Gold | Mexico | Development | 3% | NSR |
30 | Copperwood & White Pine | Highland Copper | United States | Development | 3% | NSR |
31 | Corcoesto | Edgewater Exploration | Spain | Development | 1% | NSR |
32 | Dolphin Tungsten | King Island Scheelite | Australia | Development | 1.5% GRR | |
33 | Ermitaño | First Majestic | Mexico | Development | 2% | NSR |
34 | Gold Rock Monte | Fiore Gold | United States | Development | 2%-4% royalty for Au, Ag, Pt and Pd, 2% for other products | |
35 | Gurupi (Centro Gold) | Oz Minerals | Brazil | Development | 0.75% NSR Au | |
36 | Hammond Reef | Agnico Eagle | Canada | Development | 2% NSR | |
37 | Hermosa | South 32 | United States | Development | 1% | NSR on all sulphide ores of lead and zinc |
38 | Horne 5 | Falco Resources | Canada | Development | 90-100% Ag stream |
23
ROYALTIES, STREAMS AND OFFTAKES - COMPLETE LIST
ASSET NAME | OPERATOR | COUNTRY | STATUS | DESCRIPTION | ||
39 | Malartic UG | CM Partnership (Agnico Eagle, Yamana) | Canada | Development | East Gouldie 5% NSR, North Odyssey & East Malartic 3% NSR, South Odyssey 5% NSR | |
40 | Magino | Argonaut Gold | Canada | Development | 3% | NSR on a small portion of the resource |
41 | Marban, Nolartic, First Canadian | O3 Mining | Canada | Development | 0.5%-2% NSR | |
42 | Nimbus | Horizon Minerals | Australia | Development | 100% Ag offtake | |
43 | Ollachea | Minera IRL | Peru | Development | 1% | NSR on all products |
44 | San Antonio | Osisko Development | Mexico | Development | 15% Stream Ag, Au | |
45 | Santana | Minera Alamos | Mexico | Development | 3-5% NSR | |
46 | Spring Valley | Waterton Global | United States | Development | Derivative Royalty of 1/7 interest in a sliding scale NSR royalty (Gold) | |
47 | Upper Beaver / Kirkland Lake | Agnico Eagle | Canada | Development | 2% | NSR |
48 | Wharekirauponga (WKP) Project | OceanaGold | New Zealand | Development | 2% | NSR |
49 | Windfall | Osisko Mining | Canada | Development | 2.0-3.0% NSR | |
50 | Yenipazar | Aldridge Mineral | Turkey | Development | 50% Au offtake | |
51 | Pine Point | Osisko Metals | Canada | Development | 2% | NSR |
52 | São Jorge | Gold Mining Corp. | Brazil | Development | 1% | NSR |
53 | South Crofty | Cornish Metals | United Kingdom | Development | 1.5% NSR | |
54 | Exploration Royalties | |||||
Abbeytown | Erris Resources | Ireland | Exploration | 1% | NSR | |
55 | Adel, Hardrock East | Argonaut | Canada | Exploration | 2% | NSR |
56 | Altar | Stillwater/Aldebaran | Argentina | Exploration | 1% | NSR |
57 | Annamaque Faraday | O3 Mining | Canada | Exploration | 2% | NSR |
58 | Antamina / Recauys | Compañia Minera Antamina | Peru | Exploration | 2.5% NSR | |
59 | Apple | Québec Precious Metals | Canada | Exploration | 2% | NSR |
60 | Aurbel | QMX Gold | Canada | Exploration | 2.5% NSR | |
61 | Baie James | Osisko Development | Canada | Exploration | 3% | NSR |
62 | Ballarat | LionGold | Australia | Exploration | 4% | GSR |
63 | Bargold | Abcourt Mines | Canada | Exploration | 1.5 % NSR | |
64 | Bathurst and Québec Camps | Osisko Metals | Canada | Exploration | 1% | NSR |
65 | Beaufor - Pascalis | Monarques Gold | Canada | Exploration | 25% NPI | |
66 | Bonfortel | Yorbeau Resources | Canada | Exploration | 2% | NSR |
67 | Bralorne | Talisker Resources | Canada | Exploration | 1.2% NSR | |
68 | Candle Lake | TioMin Resources | Canada | Exploration | 3% | GOR |
69 | Century / Lawn Hill | New Century Mining | Australia | Exploration | AUD 0.0055 /tonne Zn sold, 1% NSR for other minerals | |
70 | Clearwater (1 claim) | Fury Gold Mine | Canada | Exploration | 2% | NSR |
71 | Coulon | Osisko Development | Canada | Exploration | 3% | NSR |
72 | Croinor | Monarques Gold | Canada | Exploration | 0.75% NSR | |
73 | Crowsnest Pass | Crowsnest Pass Coal Mining | Canada | Exploration | $1.00 per tonne of coal produced | |
74 | Cumobabi | First Majestic | Mexico | Exploration | 2% | NSR |
75 | Destor | Galleon Gold Corp. | Canada | Exploration | 2.5% NSR | |
76 | Dieppe (Gold) | Agnico Eagle | Canada | Exploration | Resource Payment | |
77 | Duncan (Iron) | Automotive Finance Co. | Canada | Exploration | Production royalty (iron), 2% NSR on all other metals | |
78 | Eastbay Duparquet | Galleon Gold Corp. | Canada | Exploration | 1% | NSR |
79 | Eastmain (Gold) | Dore Copper Mining | Canada | Exploration | 1.15% NSR royalty |
24
ROYALTIES, STREAMS AND OFFTAKES - COMPLETE LIST
ASSET NAME | OPERATOR | COUNTRY | STATUS | DESCRIPTION | |||
80 | |||||||
Eastmain West | Azimut Exploration | Canada | Exploration | 1.4% NSR | |||
81 | El Tecolote | Minera Piedra Azul, S.A. | Mexico | Exploration | 2% | NSR | |
82 | Estacion Llano | Minera Piedra Azul, S.A. | Mexico | Exploration | 2% | NSR | |
83 | Exploration Projects | Sable Resources | Mexico/Argentina | Exploration | 2% | NSR | |
84 | Gabel | Wolfpack Gold | United States | Exploration | 2% | NSR on Precious Metals, 1% NSR on all other metals and minerals | |
85 | Gabel Columbus | Wolfpack Gold | United States | Exploration | 1% | NPI | |
86 | Gabel Williams | Wolfpack Gold | United States | Exploration | 1% | NPI | |
87 | Gaffney | Manitou Gold | Canada | Exploration | 2% | NSR on all metals | |
88 | Gaffney Extension | Manitou Gold | Canada | Exploration | 0.125% NSR on all metals | ||
89 | Guerrero | Osisko Development | Mexico | Exploration | 3% | NSR | |
90 | Holloway McDermott | Kirkland Lake | Canada | Exploration | 15% NPI | ||
91 | Jonpol-Amos & Paramount | Abcourt Mines | Canada | Exploration | 2.5% NSR on all metals | ||
92 | Jubilee | IAMGOLD | Canada | Exploration | 2% | NSR on all metals | |
93 | Kan Extension | Osisko Mining | Canada | Exploration | 1.5%-3.5% NSR on precious metals, 2% NSR on all other products | ||
94 | Kliyul Creek | Pacific Ridge | Canada | Exploration | 1.5% NSR | ||
95 | Lac Clark | Chibougamau Independant Mines | Canada | Exploration | 1% | NSR | |
96 | Lac Dufault (Base Metals) | Nyrstar | Canada | Exploration | 2% | NSR | |
97 | Landmark | Wolfpack Gold | United States | Exploration | 2% | NSR on precious metals, 1% NSR of all other metals and minerals | |
98 | Leitch | Premier Gold Mines | Canada | Exploration | 2% | NSR on all metals | |
99 | Lorraine/Dorothy/Jayjay | Lorraine Copper, Teck Resources | Canada | Exploration | 2% | NSR | |
100 | Los Chinos | Minera Piedra Azul, S.A. | Mexico | Exploration | 2% | NSR | |
101 | Magdalena Basin | Minera Sonora Borax S.A. de C.V. | Mexico | Exploration | 3% | GOR | |
102 | Malartic Gold Claims | Pershimex Resources Corporation | Canada | Exploration | 1% | NSR | |
103 | Margarita | Magna Gold Corp. | Mexico | Exploration | 1% | NSR | |
104 | Moore Lake | Denison Mines | Canada | Exploration | 2.5% NSR | ||
105 | Mt. Hamilton | Mt. Hamilton | United States | Exploration | 2% | NSR on Au and Ag, 0.67% NSR on all other metals and minerals | |
106 | New Jersey Zinc Database | Centerra Metals | Canada | Exploration | 0.5% Gross Royalty on coal, dia., oil, gas and salt, 0.5% NSR for other | ||
107 | Northern Dancer | Largo Resources | Canada | Exploration | 1% | NSR Tungsten-Molybdenum | |
108 | Oracle Ridge | Oracle Ridge Mining | United States | Exploration | 3% | NSR | |
109 | Pandora | CM Partnership (Agnico Eagle, Yamana) | Canada | Exploration | 2% | NSR on all metals | |
110 | Peat (Barunga) | Australia Pacific LNG | Australia | Exploration | 1.75% GOR | ||
111 | Pipestone Clavos | Horby Bay Mineral | Canada | Exploration | 2% | NSR on all metals | |
112 | Pozo de Nacho | Azure Minerals | Mexico | Exploration | 2% | NSR | |
113 | Preissac | Sphinx Resources | Canada | Exploration | 2% | NSR | |
114 | Rakkurijoki Prospect | Hannans Reward | Sweden | Exploration | 1.50% NSR Fe, Cu, Ag | ||
115 | Rattlesnake Hills | GFG Resources (US) | United States | Exploration | 0.5% NSR | ||
116 | Renault Bay | Vantex Resources | Canada | Exploration | 2% | NSR on all metals | |
117 | Reward / Myrtle | Teck Australia Pty | Australia | Exploration | 2% | NSR |
25
ROYALTIES, STREAMS AND OFFTAKES - COMPLETE LIST
ASSET NAME | OPERATOR | COUNTRY | STATUS | DESCRIPTION | |||
118 | Sabourin Creek | O3 Mining | Canada | Exploration | 2.5% | NSR on all metals | |
119 | Sagar (Uranium, Gold) | Next Source Material | Canada | Exploration | 1.5% | NSR | |
120 | Sandman 1 & 2 | Gold Bull Resources Corp. | United States | Exploration | 1-5% NSR | ||
121 | San Juan | Azure Minerals | Mexico | Exploration | 2% | NSR | |
122 | Savard/Emerald Lake | Northern Nickel Mining | Canada | Exploration | 1.5% | NSR on all metals | |
123 | Shovelnose | Westhaven Ventures Inc. | Canada | Exploration | 2% | NSR | |
124 | Silver Swan 1 | Poseidon Nickel Atlantis | Australia | Exploration | 3% | NSR on Au and Ag | |
125 | Silver Swan 2 | Poseidon Nickel Atlantis | Australia | Exploration | 1.75% NSR on Cu, Ni, PGMs and other metals (excluding Au and Ag) | ||
126 | Sleitat and Coal Creek | Cornish Metals | United States | Exploration | 1.75% NSR on all metals | ||
127 | Stabell (Gold) | O3 Mining | Canada | Exploration | 3% | NSR | |
128 | Sunnyside | Barksdale Capital Corp. | United States | Exploration | 1% | NSR | |
129 | Swedish Properties | Erris Resources | Sweden | Exploration | 1% | NSR | |
130 | Tantale Erlandson (Rare Earth) | Commerce Resources | Canada | Exploration | 1% | NSR | |
131 | Taylor | Silver Predator | United States | Exploration | 0.5%-2.0% NSR for precious metals and other minerals | ||
132 | Teck Hughes | Kirkland Lake | Canada | Exploration | 1% | NSR on all metals | |
133 | Tijirit | Algold Resources | Mauritania | Exploration | 1.5% | ||
134 | Tintaya (Rifas) | Glencore | Peru | Exploration | 1.5% | NSR | |
135 | Tonkin Springs | McEwen Mining | United States | Exploration | 1.4% | NSR | |
136 | Trail | Wolfpack Gold | United States | Exploration | 2% | NSR on precious metals, 1% NSR on all other metals and minerals | |
137 | Treasure Hill | Silver Predator US Holdings | United States | Exploration | 1% | NPI | |
138 | Turgeon | Yorbeau Resources | Canada | Exploration | 2% | NSR on all metals | |
139 | Unicorn | Dart Mining | Australia | Exploration | 2% | NSR initial, 1% NSR Additional | |
140 | UNR | Wolfpack Gold | United States | Exploration | 2% | NSR on precious metals, 1% NSR on all other metals and minerals | |
141 | Valco | O3 Mining | Canada | Exploration | 2% | NSR on all metals | |
142 | Val-d'Or | O3 Mining | Canada | Exploration | 2.5% | NSR on all metals | |
143 | Valdora | O3 Mining | Canada | Exploration | 2% | NSR on all metals | |
144 | Waihi West | OceanaGold | New Zealand | Exploration | 2% | NSR | |
145 | West Desert / Crypto | InZinc Mining | United States | Exploration | 1.50% NSR Zn, Cu, In, Mg | ||
146 | Whistler | GoldMining | United States | Exploration | 2.75% NSR | ||
147 | WO Claims | De Beers | Canada | Exploration | 8248567 Canada Limited: 1% GOR |
26
ENDNOTES
- Cash gross margin, which represents revenues less cost of sales, is a non-IFRS measure. The Company believes that this non-IFRS generally accepted industry measure provides a realistic indication of operating performance and provides a useful comparison with its peers.
- Agnico Eagle's mineral reserves and resources disclosure as at December 31, 2019:
M&I mineral resources of 136 Koz, 2,022 Kt @ 2.10 g/t Au on Odyssey
M&I mineral resources of 694 Koz, 9,924 Kt @ 2.18 g/t Au on East Malartic
Inf. mineral resources of 1,666 Koz, 23,368 Kt @ 2.22 g/t Au on Odyssey
Inf. mineral resources of 5,192 Koz, 78,764 Kt @ 2.05 g/t Au on East Malartic
Inf. mineral resources of 2,738 Koz, 25,520 Kt @ 3.34 g/t Au on East Gouldie
- See Yamana Gold Corporate Summary presentation dated November 2, 2020
- Osisko estimate
- Based on operator's disclosure
- Company disclosure
- Cariboo Gold project resources as at October 5, 2020:
Measured and indicated resources of 3,200 Koz, 21.4 Mt @ 4.6 g/t
Inferred resources of 2,721 Koz, 21,6 Mt @ 3.9 g/t
8. San Antonio Gold project resources as at October 5, 2019:
Inferred resources of 1,049 Koz, 27,600 Kt @ 1.2 g/t
-
Osisko Mining's mineral resources disclosure as at December 31, 2019:
Indicated mineral resources of 1,206 Koz, 4,127 Kt @ 9.1 g/t Au
Inf. mineral resources of 3,938 Koz, 14,532 Kt @ 8.4 g/t Au - Falco Resources' mineral reserves and resources disclosure as at December 31, 2019:
P&P mineral reserves of 5,961 Koz Au Eq., 80.9 Mt @ 2.37 g/t Au Eq.
M&I mineral resources (including reserves) of 7,501 Koz Au Eq., 91.2 Mt @ 2.56 g/t Au Eq.
Inf. mineral resources of 1,736 Koz, 21.5 Mt @ 2.51 g/t Au Eq. - South32 corporate presentation - 2020 BMO Capital Markets Global Metals and Mining Conference
- Based on investments held at the end of Q3 2020, minus value of marketable securities of C$116M transferred to Osisko Development Corp. plus value of investment currently held in Osisko Development Corp.
- As at Sep. 30, 2020, including the C$100 million accordion
- Source: Factset
- As at September 22, 2019
- As at January 8, 2021
- The "Total Return" is calculated on the sum of the "Equity Value" and the "Royalty/Stream Value", divided by the sum of the "Equity Cost" and "Royalty/Stream Cost", minus 1. It shows the percentage increase (decrease) in value of our total financial commitment to the company from our cost base.
- $25M already disbursed, $115M left to total commitment
- Based on management estimate
20. Sale done as part of the Orion swap. Cost based on allocation price | 27 |
Attachments
- Original document
- Permalink
Disclaimer
Osisko Gold Royalties Ltd. published this content on 14 January 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 15 January 2021 09:19:00 UTC