Paramount Gold Nevada Corp. — Malheur County, Oregon, USA · Gold-Silver (doré) ·
S-K 1300 FS · delivered October 2026
Report after-tax NPV(5%)
US$374.7M
Independently rebuilt after-tax NPV(5%)
US$364.9M
Variance vs report
−2.6% (deliberate, decomposed)
What the rebuild surfaced. The study states two tax rates and a US$117.2M total, but no depreciation method, depletion or loss treatment. Its 17.8% effective tax burden against a 27.0% combined rate needs deductions it names only as 'various tax pool balances'. Built from federal and Oregon statute, the rebuild lands 2.6% below the headline and within 0.6% pre-tax; with the study's implied deduction selected, it is within 0.5%.
Rebuilt economic modelExcel · formula-driven · every input footnoted ·
sensitivity dashboard · view in the browser; Excel download by credit
Subscribers view every model in the browser at launch; Excel downloads use download credits.
A sample model is available on request: email [email protected].
Join the launch list — free
Members receive email updates as we add new projects. Paid subscriptions
open at launch, with every rebuilt model viewable in the browser and new analyses as they release.