TSX-V: GORO
Back Forty

Back Forty Project

A 100%-owned, gold-rich volcanogenic massive sulphide (VMS) project in the Upper Peninsula of Michigan, USA, a combined open-pit and underground operation with a definitive feasibility study underway.

Development · DFS underway
Overview

A large-scale North American VMS project

Back Forty is a 100%-owned, gold-rich volcanogenic massive sulphide deposit on a 1,304-hectare land package in the Upper Peninsula of Michigan. The mine plan contemplates two open pits and an underground mine feeding a 2,500-tonne-per-day processing plant. Acquired through the purchase of Aquila Resources in 2021, after more than US$95M of prior exploration, the project has a definitive feasibility study underway and offers North American optionality and diversification.

Upper Peninsula of Michigan, USA
100%
Ownership
1,304 ha
Land package
Gold-rich VMS
Deposit
Open pit + UG
Mining
~120k oz/yr
LOM output
2,500 tpd
Processing
9+ yrs
Mine life
DFS underway
Study
Resource

14.5 million tonnes of polymetallic mineralization

A combined Measured, Indicated & Inferred resource of 14.5 Mt carrying gold, silver, copper and zinc.

Gold
2.21 g/t
Silver
27 g/t
Copper
0.38%
Zinc
3.35%

14.5 Mt at 2.21 g/t Au, 27 g/t Ag, 0.38% Cu and 3.35% Zn (Measured + Indicated + Inferred). Mineral resource estimates prepared under S-K 1300 (effective September 30, 2023); mineral resources are not mineral reserves and do not have demonstrated economic viability.

Economics

Compelling project economics

Preliminary Economic Assessment (PEA) results show after-tax NPV and IRR strengthening sharply with the gold price, from the base case to spot and consensus pricing.

Base case
US$1,800/oz Au
US$214M
After-tax NPV₆%
25.7%
After-tax IRR
2.4 yrs
Payback
Spot case
US$2,700/oz Au
US$433M
After-tax NPV₆%
44.7%
After-tax IRR
1.4 yrs
Payback
Consensus case
US$3,036/oz Au
US$556M
After-tax NPV₆%
56.4%
After-tax IRR
1.2 yrs
Payback
~120k oz
Gold-eq / year
~US$920/oz
Co-product AISC
US$325M
Initial capital

Source: Preliminary Economic Assessment (S-K 1300 Technical Report Summary) on the Back Forty Mine Project, effective September 20, 2023. Base-case metal prices US$1,800/oz Au, US$23.30/oz Ag, US$3.90/lb Cu, US$1.25/lb Zn. The PEA is preliminary in nature and includes Inferred mineral resources that are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as mineral reserves; there is no certainty the PEA results will be realized.

The deposit

An extensive, gold-rich VMS system

Back Forty is advancing through a definitive feasibility study and permitting toward a development decision.

Back Forty project, Upper Peninsula of Michigan, USA
The Back Forty deposit and land package, Upper Peninsula of Michigan, USA.

The mine plan contemplates two open pits and an underground mine feeding a 2,500 tpd plant, producing gold-rich concentrate alongside silver, copper and zinc credits, a genuine polymetallic operation.

A precious-metals stream with Osisko Gold Royalties (18.5% gold, 85% silver) provides development funding flexibility, and a 2023 U.S. Supreme Court ruling (Sackett v. EPA) is expected to streamline the wetland-permitting pathway.

Two open pitsUnderground mine2,500 tpd plantOsisko streamDFS underway

North American growth optionality

Explore the rest of the portfolio and the full investment case.