Mid-Tier Road Map
70%
60%
50%
US$
KEFI
GOLD + COPPER
Industry Valuation Analogues
Source: Company data, Orior Capital
4,000
3,500
3,000
2,500
2,000
1,500
1,000
500
0
KEFI.L
NCAU.V
GAU
HUM.L
ORG.V
OSI.V
TIE.AX
THX.V
SHG.L
PAF.L
PRU.AX
RBX.V
CMCL
ORE.TO
WAF.AX
40%
30%
20%
10%
0%
KEFI.L
AGG.V NCAU.V ORG.V TIE.AX
OSI.V ORE.TO
US$
(left) African gold companies
300
Enterprise Value
250
per oz of production,
planned or 2022 guidance
200
150
100
(right)African gold
companies Enterprise
Value per oz of measured
and indicated resource
(left) EV/NPV, selected
g/t
5.0
African gold companies
4.0
2.0
(right) African gold
companies, M&I
1.0
resource grade, g/t gold
0.0
3.0
50
HUM.L
ORE.TO
PAF.L
RBX.V
KEFI.L
AGG.V
GAU
PRU.AX
ORG.V
WAF.AX
PDI.AX
ORG.V
SHG.L
TIE.AX
ORE.TO
WAF.AX
GSS
TIE.AX
RBX.V
PRUAX
THX.V
CMCL
6View entire presentation