This is a redacted view. Unlock the full report — including Expected NPV, Resource Potential, Economic Potential, and all charts. Unlock Full Report View example report

Excelsior Springs Property

Athena Gold (ATHA.CN)
100% ownership interest
Expected NPV
Shown in the full report from 1,000 scenarios.
Market Cap
$12.1M
All dollar amounts in USD

Executive Summary

Locked

Executive Summary (overview)

  • One-paragraph overview tied to the latest reported drilling results date.
  • Estimated probability of advancing to a formal resource.
  • Typical ranges for grade, tonnage, mine life, and method mix.
  • Cost structure summary and where the project ranks vs peers.

Regional Gold Potential

Excelsior Springs is located in United States, North America. The surrounding region has historically demonstrated a very high potential for gold endowment and is very proximal to other gold properties. Physical setting (very high elevation, very high relief, dry climate) shapes access, seasonality, and operating costs. Geologically, the area is dominated by Acid plutonic rocks, under very thin lithosphere with moderately thick sedimentary cover in a Meso- and Cenozoic Extended Crust tectonic province—factors that inform both deposit style and development complexity.

Excelsior Springs location map
Gold heat map of the world. Warm colors indicate high gold endowment. Try the interactive version here.

Drill Intercepts

Reported results (Gold Equivalent) average very high grade, very long, and very deep. The most recent intercepts are benchmarked against a global gold database.

Date Intercept (Gold Equivalent) Grade Length Depth
2023-09-14 1.10 g/t Gold Equivalent over 51.8 m from 29.0 m Moderate Grade Very Thick Shallow
2023-09-14 5.20 g/t Gold Equivalent over 34.0 m from 41.0 m Very High Grade Very Thick Shallow
2023-09-14 1.00 g/t Gold Equivalent over 6.1 m from 104.0 m Moderate Grade Thick Moderate Depth
2023-09-14 1.50 g/t Gold Equivalent over 6.1 m from 81.0 m High Grade Thick Moderate Depth
2023-09-14 0.60 g/t Gold Equivalent over 6.1 m from 67.0 m Moderate Grade Thick Moderate Depth
2023-09-14 1.20 g/t Gold Equivalent over 7.6 m from 69.0 m Moderate Grade Very Thick Moderate Depth
2023-09-14 5.60 g/t Gold Equivalent over 12.0 m from 44.0 m Very High Grade Very Thick Shallow
2023-09-14 5.00 g/t Gold Equivalent over 14.0 m from 78.0 m Very High Grade Very Thick Moderate Depth
2023-09-14 6.00 g/t Gold Equivalent over 27.0 m from 40.0 m Very High Grade Very Thick Shallow
2023-09-14 2.22 g/t Gold Equivalent over 6.1 m from 74.7 m High Grade Thick Moderate Depth
2023-09-14 6.60 g/t Gold Equivalent over 0.0 m from 0.0 m Very High Grade Very Thin Very Shallow
2023-01-10 0.37 g/t Gold Equivalent over 6.1 m from 16.8 m Moderate Grade Thick Very Shallow
2023-01-10 0.50 g/t Gold Equivalent over 15.2 m from 0.0 m Moderate Grade Very Thick Very Shallow
2023-01-10 0.50 g/t Gold Equivalent over 15.2 m from 0.0 m Moderate Grade Very Thick Very Shallow
2022-06-29 1.15 g/t Gold Equivalent over 20.0 m from 110.0 m Moderate Grade Very Thick Moderate Depth
Rankings are relative to a large global database of gold intercepts.

Resource Potential

Locked

Resource Potential (overview)

  • Probability estimate of advancing to a formal resource.
  • Typical ranges for grade and tonnage with p50 markers.
  • Side-by-side histograms vs. a global reference dataset.
  • Plain-English guidance on how to interpret uncertainty.

Economic Potential

Locked

Economic Potential

  • Distribution of NPV across 1,000 discounted cash-flow simulations.
  • Expected NPV value with context vs. drill-stage peers.
  • Discussion of spread, skew, and scenario tails (upside/downside).
  • Explicit assumptions shown for discount rate and commodity price.

Assumption Distributions

Locked

Assumption Distributions

  • Reserve conversion and mine life distributions.
  • Recovery, processing costs, and waste:ore ratio ranges.
  • Capex/offsite opex, average production rate, and other drivers.
Ready to see the full analysis (Expected NPV, Resource & Economic Potential, and all charts)? Unlock Full Report View example report