8/6/2019 Presentation Pulacayo
1/26
TSX-V: APE
A Member of the Forbes & Manhattan Group of CompaniesTSX-V: APE
Advanced Proj ect sIn Wor ld Class
Si lver Dist r ict s
Corporate Presentation
April 2011
8/6/2019 Presentation Pulacayo
2/26
TSX-V: APE2
TSX:V- APE
Forward Looking Statements
Cautionary Note Regarding Forward-Looking Information This presentation contains "forward looking information" within the meaning of applicable Canadian
securities legislation. Forward looking information includes, but is not limited to, statements with respect to the future financial or operating performance of theCompany, its subsidiaries and its projects, statements regarding the potential acquisition of the Pulacayo property, the timing with respect to the completion of theproposed acquisition, the development of the Pulacayo project, statements regarding exploration prospects, and requirements for additional capital. Generally,forward looking information can be identified by the use of forward-looking terminology such as "plans", "expects" or "does not expect", "is expected", "budget","scheduled", "estimates", "forecasts", "intends", "anticipates" or "does not anticipate", or "believes", or variations of such words and phrases or state that certainactions, events or results "may", "could", "would", "might" or "will be taken", "occur" or "be achieved". Forward-looking information is subject to known andunknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of the Company to be materiallydifferent from those expressed or implied by such forward-looking information, including but not limited to: financing not being available at desired prices; generalbusiness, economic, competitive, political and social uncertainties; the actual results of current exploration activities; timing and availability of external financingon acceptable terms; conclusions of economic evaluations; changes in project parameters as plans continue to be refined; future prices of mineral prices; failureof plant, equipment or processes to operate as anticipated; accidents, labour disputes and other risks of the mining industry; and, delays in obtaininggovernmental approvals or required financing or in the completion of activities. Although the Company has attempted to identify important factors that could
cause actual results to differ materially from those contained in forward-looking information, there may be other factors that cause results not to be as anticipated,estimated or intended. There can be no assurance that such information will prove to be accurate, as actual results and future events could differ materially fromthose anticipated in such statements. Accordingly, readers should not place undue reliance on forward looking information. The Company does not undertake toupdate any forward-looking information, except in accordance with applicablesecurities laws.
Investors are advised that National Instrument 43-101* of the Canadian Securities Administrators requires that each category of mineral reserves and mineral
resources be reported separately. Mineral resources that are not mineral reserves do not have demonstrated economic viability.
Cautionary Note to U.S. Investors Concerning Estimates of Measured, Indicated or Inferred Resources
The information presented uses the terms measured, indicated and inferred mineral resources. United States investors are advised that while such terms
are recognized and required by Canadian regulations, the United States Securities and Exchange Commission does not recognize these terms. Inferred mineral
resources have a great amount of uncertainty as to their existence, and as to their economic and legal feasibility. It cannot be assumed 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. United States investors are cautioned not to assume that all or any part of measured or indicated mineral resources will ever
be converted into mineral reserves. United States investors are also cautioned not to assume that all or any part of an inferred mineral resource exists, or is
economicallyor legally mineable.
April 2011
*Chris Collins, a qualified person, as defined under NI 43-101 has reviewed and approved the
scientific and technical information contained in this presentation.
8/6/2019 Presentation Pulacayo
3/26
TSX-V: APE3
TSX:V- APE
Investment Highlights
April 2011
Silver Focus Price driven by both fabrication and store of wealth demand Bullish pricing environment
World Class AssetLocation
Potosi District Bolivia largest silver mining camp in the world Paleocene Gold Belt Chile world class epithermal and porphyry deposits
Advanced Projects
PEA complete for Pulacayo Project Three projects with N.I. 43-101 Resources totaling 77.6 million Oz of Silver Strong drilling results from Pulacayo drilling program
Clear Strategy
Accelerate production with high grade resources at Pulacayo and custom milling Production growth from increased resources at Pulacayo & lower cost ounces at Paca Cachinal project provides further upside
StrongShareholders 1
Part of the Forbes & Manhattan Group of Companies Technical and financial expertise to support the project to production Proven track record of building assets & companies
Attractive RelativeValuation
Valuation compares favourably to comparable silver developer peers
9.5% 6.8% 5.3% 3.6%
8/6/2019 Presentation Pulacayo
4/26
TSX-V: APE4
TSX:V- APE
Apogees Team
G Scott Paterson (Chairman)
Vice Chairman of NeuLion Inc., having served as Chairman from January 2002 toOctober 2008. He is Chairman of the Merry Go Round Childrens Foundation and aGovernor of Ridley College. From 1998 to December 2001, he was Chairman andCEO of Yorkton Securities Inc. and has also has served as the past Chairman of theCanadian Venture Stock Exchange and as a former Vice Chairman of the TSX
Stan Bharti
Professional Engineer with 25 years experience in mine engineering, mineoperations, corporate and project finance. CEO of Forbes & Manhattan
David Gower P. Geo. (Chief Executive Officer)
Former global manager nickel/PGMs at Noranda-Falconbridge -Xstrata. Led
discovery teams at Raglan, Sudbury, Mattagami in Canada: Falcondo in DominicanRepublic, Araguaia in Brazil, Kabanga in Tanzania and El Pillar in Mexico
Marilia Bento (Vice President Corporate Development)
Over 20 years of experience in the financial industry and Canadian capital markets,most recently as managing Director at Macquarie Capital Markets Canada Ltd. in theposition of the Head of Equity Capital Markets Canada. From June 2000 to November2007 Ms. Bento was on the Board of Directors of Orion Securities Inc.
Peter Bojtos P. Eng.
Professional engineer with more than 30 years of experience in mineral resourcedevelopment and financial markets
Maurice Colson Worked in the investment industry for more than 35 years and was for many years
managing director for a major Canadian investment dealer in the United Kingdom.Former President and CEO of Lithium One Resources
Francois Perron
President and Chief Executive Officer of Alexis Minerals Corporation and waspreviously the President and Chief Executive Officer of Golden Goose Resources.Previously he was involved in the financial markets as a resource-focued portfoliomanager for NBC Alternative Investments Caisse de dpt et placement du Qubec
Chris Collins P. Geo. (President)
23 years in mineral resource industry. Most recently as VP Exploration of GoldEagle Mines Ltd. 15 years with Noranda, in zinc-lead-silver projects and
underground operations. Advanced project experience in Brazil and Chile
Oscar Calero (Vice President Operations)
Over 20 years of engineering experience in mine operations and developmentprojects in both Peru and Canada. Most recently, Mr. Calero was theSuperintendant of Projects and Productivity at Volcan Compania Minera, apublicly traded Peruvian mining company. Previously, Mr. Calero held theposition of Manager of Underground Mine Planning and Projects, Peru, forHochschild Mining PLC, and Mine Operations Manager for Century MiningsSigma-Lemaque Operation in Val dOr, Quebec
David Hunter, C.A. (Chief Financial Officer)
Experience with some of the largest national accounting firms. He has extensiveexperience in setting up financial systems for growing companies. Aside frompublic accounting experience, he has served in senior financial roles includingChief Financial Officer, Vice President, Director and Controller in both public andprivate companies
Jennifer Wagner (Corporate Secretary)
A corporate securities lawyer who works as a legal consultant to various TSX andTSX Venture listed companies in the mining industry. Ms. Wagner previously
worked as a securities lawyer with a large Toronto firm
April 2011
Directors Management
Neil Ringdahl
Mining Engineer with 17 years experience including extensive operatingexperience in South America. Neil has held management positions with Anglo
Platinum, Golden Star Resources, Volcan Compana Minera and Ancash Mining
Grant Davey
Mining Engineer with close to 20 years experience in coal, platinum and goldmining industry
Consultants
8/6/2019 Presentation Pulacayo
5/26
8/6/2019 Presentation Pulacayo
6/26
TSX-V: APE6
TSX:V- APE
Bolivia A World Leader in Silver Mining
April 2011
Bolivia has a Long and Prolific Mining History
Cerro Rico de Potosi - production exceeding 2 billion ounces of silver since 1546 Past and future economic mainstay An emerging resource based market economy
Bolivia is looking for partners to contribute with capital, technology and human resources to help begin newdevelopment of the mining sector
The Bolivian Political Constitution guarantees legal certainty and respect for private investment in mining
New mining regulations expected in spring 2011
Mining sector GDP and share of national GDP
Source: Estadsticas del Sector Minero-Metalrgico, Ministry of Mining and Metallurgy (figures through 2008), Memoria Anual 2006-2009, Ministry of Mining and Metallurgy (figures 2009)
Mining is a large and rapidlygrowing portion of Bolivias GDP
8/6/2019 Presentation Pulacayo
7/26TSX-V: APE7TSX:V- APE
Recent Projects in Bolivia
April 2011
Recent Bolivian Mining Projects
Source: Public filings & company websites
There have been several recent, large-scale mine developments with successful outcomes in Bolivia
San Cristobal Mine
US$1,300 million
600,000 tonnes of
concentrate per year
First production:October 2007
San Bartolome Mine
US$238 million
Initial annual
production of 6-8million oz
First production:June 2008
San Vicente Mine
US$72 million
Expected annualproduction 2.8million oz
Facility startup:March 2009
Don Mario Mine
US$21 million
Initial throughputof 1,900 TPD
Commercialproduction: July2003
8/6/2019 Presentation Pulacayo
8/26TSX-V: APE8TSX:V- APE
Pulacayo Deposit The First Step
Pulacayo produced more than 600 M Oz of silver, circa 1883 -1958
2nd largest silver mine in Bolivian history
Resources amenable to bulk mining
Accelerate development by utilizing historical workings Immediate access to higher grade resourcesCerro Rico de Potosi -
production exceeding 2 billion ounces of silver since 1546
April 2011
8/6/2019 Presentation Pulacayo
9/26TSX-V: APE9TSX:V- APE
Pulacayo Deposit - Mineral Resources
Class Tonnes Silver (g/t) Zinc (%) Lead (%) Oz. Ag Oz. Ag Eq. 2
Combined Underground & Open Pit Resources
Total Indicated 7,003,000 53 1.42 0.63 11,933,000 31,280,000
Total Inferred1 9,556,000 75 1.46 0.61 23,042,000 49,434,000
1. The quantity and grade of reported inferred resources in this estimation are conceptual in nature and there has been insufficientexploration to define these inferred resources as an indicated or measured mineral resource. And it is uncertain if further exploration willresult in upgrading them to an indicated or measured mineral resource category.
2. Oz/t Ag equivalent grade = [((Ag g/t / 31.1035) x Ag Price x Ag Recovery) + (Zn% x Zn Price X Zn Recovery x 2204.622)+ (Pb% x PbPrice x Pb Recovery x 2204.622)]/ Ag Price . (Prices and metallurgical recoveries as used by Micon In ternational Ltd. in NI 43-101Technical Report).
3. Mineral Resources which are not mineral reserves do not have demonstrated economic viability.
Class Tonnes Silver (g/t) Zinc (%) Lead (%) Oz. Ag Oz. Ag Eq. 2
Underground Production Forecast at a cut-off value of 200 g/t Ag Equivalent
Indicated 1,793,000 143.36 2.06 1.05 8,264,000 13,780,000
Inferred 1 2,456,000 162.08 1.93 1.03 12,806,000 19,669,000
Mineral Resources - December 2008 Micon International Ltd
Preliminary Assessment Mineable Resources3 - June 2010 Micon International
Accelerate to production: Early access to higher grade ore from underground. Future expansion from underground and open pit resources.
April 2011
8/6/2019 Presentation Pulacayo
10/26TSX-V: APE10TSX:V- APE
1. Initiate high grade mining and custommilling for early cash flow takeadvantage of current metal prices.
2. Ongoing drilling to increase resources
3. Large Mine Development:
Mining Method: Sub-level Open Stoping withbackfill
Production Rate Minimum 1800 tonnes per day
4. Mineral Processing
Zinc and lead concentrates by conventionalflotation processes, similar to existingoperations in the area
Silver reports primarily to the lead concentrate
55m
20m
24m
14m
Pulacayo Deposit Development
April 2011
8/6/2019 Presentation Pulacayo
11/26TSX-V: APE11TSX:V- APE
Pulacayo Highlights:Ability to Utilize Existing Infrastructure
April 2011
Power High Voltage (220kV) line passes 10 km from site
Water Existing Reservoir located 12.6 km from Pulacayo
Road All weather road access 20 km from the railhead at Uyuni New paved road to Uyuni is almost complete
Rail
Rail lines from Potosi through Uyuni provide access to ports in Chile
Buildings/
Infrastructure
Significant buildings and infrastructure exists in Pulacayo COMIBOLs on-site fabrication shop is still in operation
8/6/2019 Presentation Pulacayo
12/26TSX-V: APE12TSX:V- APE
Pulacayo Highlights:Progress with Community and Environment
April 2011
Community Relations
Environmental Considerations
Strong support for project from local community
Pulacayo Cooperative Partners in the project
Proactive relationship with the local authorities
Improving life quality for Pulacayo residents Apogeespresent and future workforce
Apogee has demonstrated support for economic diversificationthough sponsoring the development of the towns only bakery
Library Donation Basketball Court Donation
Ficha Ambiental - accepted December 2009
Baseline flora, fauna, soil, hydrology, and atmosphere studies
initiated February 2010
Medio Ambiente Mineira e Industria contracted tocomplete baseline studies for inclusion into environmentalimpact assessment study (EEIA)
8/6/2019 Presentation Pulacayo
13/26TSX-V: APE13TSX:V- APE
Pulacayo Deposit Expansion
Deposit as traced by development extends 2.7 km along strike & 1.0 km to depth.
Vein System Projected to Surface
Systematic Drilling with NI 43-101 Resources
450 m
2010/2011 Resource Expansion Drilling
2011 Resource Expansion Drilling
350 m
Pulacayo Deposit Plan ViewWest East
April 2011
8/6/2019 Presentation Pulacayo
14/26TSX-V: APE14TSX:V- APE
Pulacayo Deposit - Expansion
April 2011
Significant Drill Results Eastof Current Resources
8/6/2019 Presentation Pulacayo
15/26TSX-V: APE15TSX:V- APE
PulacayoPreliminary Economic Analysis1
April 2011
$111.15
$52.13$6.53
$22.84
$24.44
$22.60
$12.77 $2.33
$163.29 $156.75
$119.06
$96.21
$71.77
NSRSilveronly
NSRCo-products N
SR
Royality(4%)
NetRevenue
Miningcosts
Processingcosts
G&A
NetOperatingMargin
CAPEX
Pre-TaxCashFlow
Taxation
After-TaxCashFlow
Cash OperatingCosts = $3 7.70
Pulacayo Cash Flow per US$/t Treated (Micon PEA Model)1Assumptions1
Sensitivity Analysis: Cash Flow per US$/t Treated Implied Annual Cash Flow (US$ mm)
Silve r Price$25.00 $30.00 $35.00 $40.00 $45.00
1,800 $43.88 $55.35 $66.82 $78.29 $89.75
2,000 $44.05 $55.52 $66.99 $78.45 $89.92
2,200 $44.23 $55.70 $67.17 $78.63 $90.10
2,400 $44.30 $55.76 $67.23 $78.70 $90.17
2,600 $44.42 $55.89 $67.36 $78.83 $90.29Throughput
(t/d)
Silve r Pr ice$25.00 $30.00 $35.00 $40.00 $45.00
1,800 $28.4 $35.9 $43.3 $50.7 $58.2
2,000 $31.7 $40.0 $48.2 $56.5 $64.7
2,200 $35.0 $44.1 $53.2 $62.3 $71.4
2,400 $38.3 $48.2 $58.1 $68.0 $77.9
2,600 $41.6 $52.3 $63.0 $73.8 $84.5Throughput
(t/d)
Ag Price: $37.16Pb Price: $1.23Zn Price: $1.07
Cut-Off Grade: 200 g/t Ag Eq.
Stand-AloneMill ing Complex: 1800 t/dayPre-productionCAPEX (US$ mm): $69.4
1 Spot prices assumed. Micon PEA was based on Silver $ US 14.78 Oz ; Zinc $US 1.11/lb ; Lead $US 1.04
8/6/2019 Presentation Pulacayo
16/26TSX-V: APE
16TSX:V- APE
Tonnes Silver Lead Zinc Silver Lead Zinc Ag Eq.
(000s) (g/t) % % (000s Oz) (000s lbs) (000s lbs) (000s Oz)
Inferred 18,416 43 1.05% 2.06% 25,484 426,301 836,363 71,270
Pulacayo Highlights:Paca The Next Step
Pulacayo
Paca
Pacamayo
April 2011
Located 8 km North of Pulacayo deposit
Project will benefit from infrastructure developed at Pulacayo
Resource modeled at US$10.43 silver price
Micon N.I. 43-101 Inferred Resource (March 2007)1
Resource Model Assumptions
Resource Model Spot
A s sumpt ion 3- Mar -11 Del ta Ag Price $10.43 $34.23 228%
Zn Price $1.30 $1.12 -14%
Pb Price $0.55 $1.19 117%
Cutoff gross metal value: US$20
Open Pit Strip Ratio: 3.1:1
2
1. The quantity and grade of reported inferred resources in this estimation are conceptual in nature and there has beeninsufficient exploration to define these inferred resources as an indicated or measured mineral resource. And it is uncertain iffurther exploration will result in upgrading them to an indicated or measured mineral resource category.
2. Oz/t Ag equivalent grade = [((Ag g/t / 31. 10305) x Ag Price) + (Zn% x Zn Price x 2204.622)+ (Pb% x Pb Price x 2204.622)]/ AgPrice. (Assumes 100% metallurgical recovery).
8/6/2019 Presentation Pulacayo
17/26TSX-V: APE
17TSX:V- APE
Chile
Bolivia
Paraguay
Peru
Brazil
Argentina
Cachinal
Pulacayo-Paca
Antofagasta
Cachinal
April 2011
Northern Chiles Paleocene Gold Belt. World class deposits:
Yamanas El Penon 7.0 million Oz of gold; >200million oz Silver
San Cristobal Gold Mine -700,000 Oz Gold
Hosts the Cachinal Epithermal System Historical production > 32 million Oz at grades up
to 700 g/t silver
NI 43-101 Resources - 21.3 M Oz Silver
Resource Expansion Potential
Open at depths below 150 meters
Potential for expansion along strike
Project HighlightsAsset Location
8/6/2019 Presentation Pulacayo
18/26TSX-V: APE
18TSX:V- APE
Apogee Share Price
2011 Trading History
Note: As at December 31,2010
April 2011
$0.00
$0.10
$0.20
$0.30
$0.40
$0.50
$0.60
$0.70
$0.80
$0.90
$1.00
SharePrice(C$)
Jan. 18, 2011:Commenced additionalmetall urgical study on the PulacayoDeposit
Jan. 21, 2011:Entered into Definitive Agreement toacqure 100% interest in the Pulacayo-Paco Silver Project
0.0
1.0
2.0
1-Jan-11 1-Feb-11 1-Mar-11 1-Apr-11 1-May-11 1-Jun-11 1-Jul-11 1-Aug-11 1-Sep-11 1-Oct-11 1-Nov-11 1-Dec-11
Volume(mm
)
Capitalization
Basic FD Share Price (March 29, 2011) $0.315 $0.315
Basic Shares Outstanding 185.6 185.6
In-the-Money Options 94.1
Market Cap $58.5 $88.1
Less: Cash ($6.6) ($6.6)
Less: Option Proceeds ($18.7)
TEV $51.8 $62.8
Recent Drill Results
Date DDH Ag g/t Pb % Zn % Core Length (m)
18-Jan-11 PUD 156 217.49 0.99% 1.36% 6.4
18-Jan-11 PUD 158 172.26 0.64% 0.59% 5.0
18-Jan-11 PUD 159 479.43 0.41% 0.58% 21.0
24-Feb-11 PUD 162 144.11 0.01% 0.07% 2.6
24-Feb-11 PUD 163 235.24 0.13% 0.86% 8.8
24-Feb-11 PUD 169 413.25 0.20% 0.01% 8.0
8/6/2019 Presentation Pulacayo
19/26TSX-V: APE
19TSX:V- APE
70
38
40
110
134
196
203
216
224
305
350
354
609
632
909
Apogee Minerals
Southern Andes
Oremex Resource
Kimber Resources
SilverCrest
Arian Silver
South American Silver
Silvermex Resources
Excellon Resources
Aurcana
Orko Silver
ECU Silver
Fortuna Silver
MAG Silver
Bear Creek
Tahoe Resources 2,244
Comparative Value of Resources
April 2011
Total Enterprise Value (C$ millions) Silver Oz (millions) TEV/Silver Oz (C$)
Source: Comparable analysis
78
13
49
57
37
43
322
147
37
47
135
152
74
90
530
317
$0.90
$2.82
$0.82
$1.91
$3.63
$4.59
$0.63
$1.47
$5.99
$6.43
$2.59
$2.34
$8.27
$7.04
$1.72
$7.08
Average = $3.82
8/6/2019 Presentation Pulacayo
20/26TSX-V: APE
20TSX:V- APE
After-Tax NPV Analysis
Appendix A: After-Tax NPV Analysis
8/6/2019 Presentation Pulacayo
21/26TSX-V: APE
21TSX:V- APE
Fortuna Silver
Excellon Resources
ECU Silver
Silvermex Resources
Arian Silver
Tahoe Resources
Bear Creek
MAG Silver
Orko Silver
Aurcana
South American Silver
SilverCrest
Kimber Resources
Southern Andes
Oremex Resource
Apogee Minerals
$0.00
$1.00
$2.00
$3.00
$4.00
$5.00
$6.00
$7.00
$8.00
$9.00
0 100 200 300 400 500 600
TEV/AgOz(C$)
Ag Grade (g/t)
Production
Feasibility Study
Pre Feasibility Study
Preliminary Economic AnalysisResources
Relative Size
(Ag Oz)
Silver Developer Comparables (Contd)
Benchmarking Analysis
Apogee is trading at a discount to silver developer peers on a TEV/Ag Oz basis
Source: Comparable analysis
April 2011
8/6/2019 Presentation Pulacayo
22/26
TSX-V: APE22TSX:V- APEApril 2011
$1.35
$0.32
$1.72
NPV/Share (FD) Current Trading/Target
5.5x
Comparable NPV Analysis
Comparable Analysis Detail
87
59
21.0
216
361382
Pulacayo Paca Cachinal Project NPV Option
Proceeds
Apogee NPV
Apogee NPV1 Benchmarking
Silver NPV 10 Spot 29-Mar-11
Company Source Spot Price (US$ mm) Per Share (FD) Price NPV Multiple
Tahoe Resources BMO Research (Jan. 2011) $28.31 2,160.6 $15.12 $19.60 1.30x
Fortuna Silver BMO Research (Jan. 2011) $28.31 507.1 $4.05 $5.09 1.26x
Average 1.28x
Comparables are trading at 1.3x Spot NPV (10%)
Source: See appendix A
8/6/2019 Presentation Pulacayo
23/26
TSX-V: APE23TSX:V- APEApril 2011
Comparable Cash Flow Analysis
Comparable Analysis Detail1 Illustrative Apogee Value
(All monetary figures in C$) 29-Mar-11 Price/ CFPS
Price Market Cap TEV 2011 2012 2013
Fresnillo PLC $10.04 $7,200.2 $7,055.1 11.2x 9.8x 9.2x
Pan American Silver Corp. $35.36 $3,812.1 $3,487.2 12.6x 11.6x 11.0x
Coeur d`Alene Mines Corporation $35.09 $3,141.0 $3,272.0 9.5x 6.8x 5.7x
Hecla Mining Co. $9.13 $2,548.8 $2,262.4 13.2x 12.3x 14.8x
Silver Standard Resources Inc. $28.96 $2,313.2 $2,166.9 nmf 17.0x 12.7x
First Majestic Silver Corp. $19.25 $1,923.8 $1,885.9 20.1x 13.4x 13.2x
Hochschild Mining PLC $4.14 $1,398.4 $1,536.2 5.7x 5.7x 6.4x
Bear Creek Mining Corp. $10.33 $950.0 $831.5 neg neg 22.4xEndeavour S ilver Corp. $9.01 $735.7 $648.4 12.2x 9.9x 16.1x
Fortuna Silver Mines Inc. $5.09 $563.5 $508.4 14.4x 9.2x 10.7x
Orko Silver Corp. $2.47 $315.8 $301.9 neg neg 14.2x
A djusted Mean 12.2x 11.0x 12.7x
Median 12.4x 9.9x 12.7x
A verage 12.4x 10.6x 12.4x
Note: Figures in Bold are excluded from the Adjusted Mean
Sensitivity Analysis: Implied Apogee Share Price
Ass umed Pulacay o A fter -Tax Cash Flow
$30.0 $40.0 $50.0 $60.0 $70.0
9.0x $1.54 $1.85 $2.17 $2.49 $2.80
10.0x $1.64 $1.99 $2.35 $2.70 $3.05
11.0x $1.75 $2.13 $2.52 $2.91 $3.30
12.0x $1.85 $2.28 $2.70 $3.12 $3.54
13.0x $1.96 $2.42 $2.87 $3.33 $3.79Illustrative
CF
M
ultiple
Assumed Annual Pulacayo Cash Flow (C$mm) $50.0
Illustrative Cash Flow Multiple 11.0x
Implied Pulacayo Equity Value $550.0
Paca NPV $87.0
Cachinal NPV $58.6
Implied Value of A pogee A sset s $695.6
Option Proceeds $21.0
Implied A pogee Equit y Value $716.6
FD Shares (mm) 284.2
Implied A pogee Share Price $2.52
Current Share Price $0.315
Implied Return 8.0x
8/6/2019 Presentation Pulacayo
24/26
TSX-V: APE24TSX:V- APE
Comparable Detail
Comparable Analysis DetailAll Figures in CAD millions unless indicated
Market Cap Primary Resource (000s) Grade (g/ t ) TEV /
Company Name 29-Mar-11 TEV Stage Country Ag oz Ag Eq oz 1 Ag Ag Eq 1 Ag Purity Ag oz Ag Eq oz 1
Si lver Developers with Production
Fortuna Silver 621 554 Production Peru 73,663 111,394 188.3 284.7 66.1% 7.53 4.98ECU Silver 298 321 Production Mexico 151,525 300,615 154.7 306.9 50.4% 2.12 1.07Excellon Resources 229 229 Production Mexico 37,416 55,666 318.4 473.7 67.2% 6.12 4.12
Silvermex Resources 184 181 Production Mexico 147,179 186,074 173.1 218.8 79.1% 1.23 0.97 Arian Silver 189 183 Production Mexico 42,777 53,916 99.4 125.3 79.3% 4.27 3.39
justed Mean 172.0 270.1 72.9% 4.17 3.75
Median 173.1 284.7 67.2% 4.27 3.39
Average 186.8 281.9 68.4% 4.25 2.90
Pre-Production Silver Developers
Tahoe Resources 2,890 2,510 PEA Guatemala 316,978 361,938 419.4 478.9 87.6% 7.92 6.93
Bear Creek 932 851 FS Peru 529,608 820,327 40.4 62.6 64.6% 1.61 1.04
MAG Silver 636 607 PEA Mexico 89,760 122,553 491.1 670.5 73.2% 6.76 4.95
Orko Silver 315 340 Resources Mexico 135,160 142,446 185.0 195.0 94.9% 2.51 2.39
Aurcana 279 255 FS US 47,404 47,404 320.7 320.7100.0% 5.38 5.38
South American Silver 229 225 PEA Bolivia 322,321 346,833 26.3 28.3 92.9% 0.70 0.65
SilverCrest 114 124 PFS Mexico 36,970 56,936 71.1 109.4 64.9% 3.36 2.18
Kimber Resources 123 112 PEA Mexico 57,452 107,902 46.2 86.8 53.2% 1.96 1.04
Southern Andes 26 19 Resources Peru 13,441 23,951 90.9 161.9 56.1% 1.45 0.81Oremex Resource 42 47 PEA Mexico 48,664 50,062 66.9 68.8 97.2% 0.97 0.94
justed Mean 105.9 129.2 79.7% 2.46 1.29
Median 81.0 135.7 80.4% 2.24 1.61
Average 175.8 218.3 78.5% 3.26 2.63
pogee M inerals 58 63 PEA Boliv ia 77,615 140,096 60.1 108.5 55% 0.81 0.45
8/6/2019 Presentation Pulacayo
25/26
TSX-V: APE25TSX:V- APE
31,613
$25.1 $0.14 $0.09
$76.8 $0.41
$0.27
31,613 $114.0 $0.61
$0.40
25,484 $87.0 $0.47
$0.31
17,156 $58.6 $0.32
$0.21
$0.32
$0.07
Ag oz (000s) NPV 10 (C$ mm) NPV/Share (Basic) NPV/Share (FD) 29-Mar-11
Option Pr oceeds
Cachinal
Paca
Pulacayo UG (2x
minable resource +
$28.31 Ag)
Pulacayo UG ($28.31Ag)
Pulacayo UG
105,866 $361.4 $1.95
Micon P EA (Ag
$14.78/oz)
PEA Sensitivi ty Ag
($28.31/oz)
$3.41 /Ag oz
$3.41 /Ag oz
Potential Impapct
of Pulacayo Dri lling
Program $0.76
$3.41 /Ag oz
Implied Valuation Rationale
$3.41 /Ag oz
$1.35
$1.16$215.8
$1.72
5.5x
After-Tax NPV Analysis
Illustrative Apogee NPV Analysis Detail
1 185,601,614 Basic shares outstanding2 284,162,291 FD shares outstanding
Note: assumes CAD/USD parity
8/6/2019 Presentation Pulacayo
26/26
26TSX:V- APE
TSX.V APE
www.apogeeminerals.com
Top Related