
Company Profile
Dynasty Metals and Minerals Inc. is a geographically focused mineral exploration/development company with a solid portfolio of gold/silver and copper projects located in Southern Ecuador. The company currently has a gold equivalent inventory of over 6.25 million ounces. The Zaruma gold project is expected to advance to small scale production in Q2/08.
Event
In a note entitled “Slight Delay at Zaruma – New Assumptions Create a Minor Target Adjustment” Zerb explains the reasons behind his Speculative Buy recommendation –and C$14.10 target.
Takeaways From The Event
Dynasty’s Zaruma project is located in south central Ecuador and according to a press release put out on January 29th/08 by the company’s President, they are “rapidly progressing the development of our project, with production now expected to commence towards the end of the second quarter of this year. The project is on budget.” With prefabrication underway and the ball mill expected to be delivered and installed within 6 weeks, 17,000 tonnes of ore has been stockpiled. Zerb anticipates “mining should commence at Zaruma by late Q2/08 and [is] forecasting 2008 production of 31,000 ounces of gold at an average cash cost of US$291/oz. This is based on [his] projection that production will start in the 45,000 oz per year range, ramping to 78,000 oz Au/annum. Company guidance is for production of about 100,000 oz per year (300,000 t/y) at cash costs of US$200/oz. [H]e expects Dynasty to exploit several veins systems at Zaruma and feed a central mill facility. The company received the last of its necessary permits from the Ecuador Ministry of the Environment to construct and operate a mill capable of processing 500,000 tonnes of ore per annum at their Zaruma Gold Project in April 2007.
“The Zaruma area is host to a 15 kilometre long epithermal polymetallic vein system within intermediate and mafic Tertiary volcanics and associated NW trending structures.” A preliminary assessment done in August 2006 for the Zaruma project outlined a 250,000 t/y operation over a 10.5 year mine life, with an initial capital estimated at only US$25 million. Dilution was estimated to be 15-30% and recoveries were forecasted to average 87%. Life on mine cash costs were expected in the assessment to average US$174/oz gold.
Jerusalem Project
Dynasty’s 100% owned Jerusalem Gold Project comprises one concession, located in the Zamora Chinchipe Province of south eastern Ecuador, about 40 km east of Zamora. Jerusalem has a preliminary economic study that outlines a combination open pit and underground mine producing 70,000-105,000 ounces of gold per year (plus by products). The company just “received approval from the Ministry of Mines & Petroleum of the Terms of Reference to be included in the Environmental Impact Study ("EIS") for Jerusalem. Prior to this approval, the Terms of Reference were presented to, and accepted by, the local community. The Company intends to comply with all of the requirements and technical procedures for the approval of the EIS from the Ministry of Mines & Petroleum, which, when fulfilled, will give them final approval to construct and operate the plant and mine.” Confident in receiving this approval, Dynasty has already purchased the ball mills, crushers, conveyor systems and the land on which the plant will be constructed. “The company has proposed an operation similar in size and processing methodology as that which will be employed at Zaruma.”
Dynasty Copper-Gold Belt
The Dynasty Copper-Gold Belt is a previously unexplored mineralized corridor, approximately 90 km long and 20 km wide, and runs along a north east trend that begins in Peru and extends to Dynasty's Zaruma project. The property is located in Loja Province, south western Ecuador, covers 969.16 km2, and consists of fifty-two concessions at altitudes ranging from 600m to 1800m above sea level. Dynasty is 100% owned but five of the project concessions are subject to a 1% net smelter return royalty payable to a related party. “To date, the company has identified numerous zones of porphyry-style alteration with associated hydrothermal alteration, stockwork, and vein swarms associated with precious metals. Geological mapping and geochemistry has outlined numerous zones of potential Cu and Au/Ag mineralization.
"The Dynasty Goldfield covers a 13x4 km area within the company's Dynasty Copper-Gold Belt. Principle targets include the Papayal, Cerro Verde, and Trapichillo area quartz-sulphide vein swarms and stockworks." Up until now, the work has focussed on over 10 vein systems. At Papayal, within an area of about 3x4 km, approximately six zones of quartz veining and stockwork swarms have been identified. In November 2007, Dynasty announced a NI 43-101 resorce for the project of 1.17 million ounces of gold equivalent in the Measured & Indicated class and 1.31 million ounces in the Inferred class. At present, they are operating two diamond drill rigs and are expecting two more rigs to be delivered shortly to further explore the property.
Valuation and Price Target
Assuming a 3% NSR royalty and a 37.5% income tax rate due to the turmoil surrounding the implementation of new mining taxation legislation in Ecuador, Zerb arrives at C$14.10/share as his 12 month target for Dynasty. The target is also based on "a 0.85 (was 0.90) multiple on his current NAV (5%) of C$548 million (using a peak gold price scenario of US$1,000/oz - was C$528 million using peak gold of US$850/oz)." It is because of the early stage development of the projects, a production timeline based on preliminary economic studies only and a comparison of how other pre-production companies are currently valued, that Zerb applies the multiple discount that he does. However, once production begins, Zerb expects "an industry multiple of 0.80 to 1.20 times to apply to Dynasty." Zerb expects production at Zaruma to begin in Q2/08 and at Jerusalem in Q4/09 and a Canadian $ to US $ exchange rate of 1:0.95 as we approach his peak gold price scenario. He also assumes future equity dilution of 4 million shares, resulting in a total of 33 million shares outstanding, which he assumes adds $30 million for capital expenditures.
With regards to Dynasty’s projects that have NI 43-101 compliant resources but have no feasibility work published, he values these assets using an in situ valuation. "For the Dynasty Goldfield resource ounces, we use an in situ value of US$50/oz and have assumed the company will continue to expand the mineral resource by 25% over the next 12 months."
Investment Risks
Without limitations, some of the risks include geo-political risk in Ecuador, development risks, commodity price risks, exchange rates, etc.
Video - January 30th 2008 - Check out Peter Imhof’s opinion of Dynasty Metals and Mining on BNN. Peter is Co-Manager of the Sprott Small Cap Equity Fund.(Fast Forward to the 20 minute mark)
If you like this post, please take a moment to suscribe to my feed or Stumble/Digg it using the appropriate links at the bottom of this post! You can also post a link to it on relevant forums/bullboards.








































