EMERALD RESOURCES NL — Investor Presentation 2017

May 17, 2017

==> picture [54 x 540] intentionally omitted <==

==> picture [667 x 373] intentionally omitted <==

==> picture [120 x 121] intentionally omitted <==

----- Start of picture text -----

ASX:EMR
----- End of picture text -----

Okvau Gold Project, Cambodia Okvau DFS Delivers Ore Reserve of 907,000oz Emerald to Become +100,000ozpa Gold Producer May 2017

Presentation Disclaimer

==> picture [110 x 26] intentionally omitted <==

Forward Looking Statement

This announcement contains certain forward looking statements. These forward-looking statements are not historical facts but rather are based on the Company’s current expectations, estimates and projections about the industry in which Emerald Resources operates, and beliefs and assumptions regarding the Company’s future performance. Words such as “anticipates”, “expects”, “intends”, “plans”, “believes”, “seeks”’ “estimates”, “potential” and similar expressions are intended to identify forward-looking statements. These statements are not guarantees of future performance and are subject to known or unknown risks, uncertainties and other factors, some of which are beyond the control of the Company, are difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements, which reflect the view of Emerald Resources only as of the date of this announcement. The forward-looking statements made in this release relate only to events as of the date on which the statements are made. Emerald Resources will not undertake any obligation to release publicly any revisions or updates to these forward-looking statements to reflect events, circumstances or unanticipated events occurring after the date of this announcement except as required by law or by any appropriate regulatory authority.

This announcement has been prepared in compliance with the current JORC Code 2012 Edition and the ASX listing Rules. All material assumptions on which the forecast financial information is based have been included in this announcement.

The Company believes that is has a reasonable basis for making the forward-looking statements in this announcement, including with respect to any production targets and financial estimates, based on the information contained in this announcement. All material assumptions underpinning the production target or the forecast financial information continue to apply and have not materially changed. 100% of the production target referred to in this announcement is based on Probable Ore Reserves.

Emerald has a highly experienced management team, undoubtedly one of the best credentialed gold development teams in Australia with a proven history of developing projects successfully, quickly and cost effectively. In particular, the Managing Director, Mr Morgan Hart, who has overseen the successful development of gold projects for Equigold NL and, most recently, as Operations Director of Regis Resources Ltd. His experience in developing countries includes the development of the Bonikro Gold Project in Cote d’Ivoire. He has assembled a team of highly competent mining engineers and geologists for the development of the Okvau Gold Project.

The Company believes it has a reasonable basis to expect to be able to fund and develop the Okvau Gold Project for the reason set out above and in this announcement. However, there is no certainty that the Company can raise funding when required.

Competent Persons Statements

The information in this report that relates to Exploration Results is based on information compiled by Mr Craig Johnson, who is an employee to the Company and who is a Member of The Australasian Institute of Geoscientists. Mr Craig Johnson has sufficient experience which is relevant to the style of mineralisation and type of deposits under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined in the 2012 Edition of the ‘Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves’. Mr Craig Johnson has reviewed the contents of this news release and consents to the inclusion in this announcement of all technical statements based on his information in the form and context in which it appears.

The information in this report that relates to the Mineral Resources for the Okvau Gold Deposit was prepared by EGRM Consulting Pty Ltd, Mr Brett Gossage, who is a consultant to the Company, who is a Member of the Australasian Institute of Mining & Metallurgy (AIG), and has sufficient experience relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person as defined by the 2012 edition of the "Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves". Mr Gossage has reviewed the contents of this news release and consents to the inclusion in this announcement of all technical statements based on his information in the form and context in which it appears.

Information in this announcement that relates to Ore Reserves for the Okvau Gold Deposit is based on, and fairly represents, information and supporting documentation prepared by Mr Glenn Williamson, an independent specialist mining consultant. Mr Williamson is a Fellow of the Australasian Institute of Mining & Metallurgy. Mr Williamson has sufficient experience which is relevant to the style of mineralisation and type of deposit under consideration and to the activity which he is undertaking to qualify as a Competent Person (or “CP”) as defined in the 2012 edition of the "Australasian Code for Reporting of Exploration Results, Mineral Resources and Ore Reserves". Mr Williamson has reviewed the contents of this news release and consents to the inclusion in this announcement of all technical statements based on his information in the form and context in which it appears.

ASX: EMR | www.emeraldresources.com.au

2

DFS confirms Okvau as a robust and compelling project

==> picture [110 x 26] intentionally omitted <==

Ore Reserve and Mineral Resource Estimate

• Initial Ore Reserve of 14.3Mt @ 2.0g/t Au for 907,000oz

• Mineral Resource Estimate of 17.7Mt at 2.0g/t gold for 1.14Moz (at 0.7g/t cut-off) with 1.01Moz as Indicated and 0.13Moz as Inferred

• 90% of Indicated Resources converted to Ore Reserves

Economically robust project

• 2.0Mtpa plant to produce 106,000oz pa on average over the initial operating Life-of-Mine (‘LOM’) of + 7 years

• C1 Cash Cost of US$650/oz over LOM

• AISC of US$731/oz over LOM

• Low development capital intensity of US$122/oz of LOM production

• NPV(5%) to Pre Production Capital Costs ratio of 2.3x

• Operating margin of 46% at US$1,250/oz gold price

Project Economics Attributable to Emerald

Development Capital Costs1	US$91M
Mining Contractor Capital & Pre-Production Mining	US$7M
	US$98M
LOM C1 Cash Costs2	US$650/oz
LOM AISC3	US$731/oz
Operating Cash Flow(pre-tax)	US$419M (A$558M4)
Project Cash Flow After Capital(pre-tax)	US$298M (A$397M4)
NPV (5%)(pre-tax)	US$223M (A$298M4)
NPV (5%)(post-tax)	US$160M (A$213M4)
Payback(pre-tax)	26 months
Payback(post-tax)	30 months
IRR(pre-tax)	48% pa
IRR(post-tax)	40% pa

• 1 Includes US$4.4M of capital spares and first fills

• 2 C1 Cash Costs include site based mining, processing and admin operating costs plus transport and refining costs

• 3 Includes C1 Cash Costs plus royalties, sustaining capital costs and rehabilitation & closure costs

• 4 Exchange rate of US$0.75

Development Timetable

• Targeting commencement late in 4Q 2017

• Commercial gold production early 2019

Financing

• Financing plans underway, targeting conventional equity funding

• Cash reserves in excess of A$10M, well funded to progress pre-development activities and exploration pending development funding

Reference is made to the Company’s ASX release dated 1 May 2017 titled Okvau DFS Delivers Ore Reserve of 907,000oz. All material assumptions underpinning the production target or the forecast financial information continue to apply and have not materially changed.

ASX: EMR | www.emeraldresources.com.au

3

Capital Structure

ASX Code EMR

Share Price Shares on Issue Market Cap Cash & Investments	0.043 cents1 2,108M2 A$90.6M ~A$11M3
Debt	Nil
Enterprise Value (diluted)	$80M

Shareholder Structure

==> picture [110 x 26] intentionally omitted <==

Board & Management

Simon Lee AO, Non Executive Chairman

• Previously Chairman: Equigold NL, Samantha Gold NL, and Great Victoria Gold NL

• Previously Board Member of the Australian Trade Commission and President of the Western Australian Chinese Chamber of Commerce Inc

Morgan Hart, Managing Director

• Geologist and experienced Mining Executive

• Previously Executive Director (Operations) of Regis Resources Ltd (developed three gold mines in four years |Moolart Well, Garden Well and Rosemont)

• Previously Executive Director (Operations) of Equigold NL (developed the Bonikro Gold Project in Cote D’Ivoire and managed operation of the Mount Rawdon and Kirkalocka Gold Mines in Australia)

Justin Tremain, Executive Director

• Founding Managing Director of Renaissance Minerals in 2010 and has overseen the Cambodian Gold Project since 2012

• Previously +14yrs investment banking experience in the natural resources sector (NM Rothschild & Sons and Investec Bank)

• Extensive experience in the funding of natural resource projects

==> picture [247 x 177] intentionally omitted <==

----- Start of picture text -----

Directors &
Retail & High Net
Worth Investors Management
30%
55%
Institutional
Investors
15%
----- End of picture text -----

Ross Stanley, Non-Executive Director

• Extensive experience both in Australian and African mining enterprises

• Founder and majority shareholder of Stanley Mining Services (dominant drilling company in Ghana in the 1990’s)

• Previously Non-Executive Director of Equigold NL

Ross Williams, Non-Executive Director

• Founding shareholder and Financial Director of MACA Limited (ASX listed mining & civil contractor)

• 16yrs banking experience having held executive positions with a major Australian Bank

Mick Evans, Chief Operations Officer

• +20yrs experience in various mining and processing industries throughout Australia and Africa

• Previously 7yrs with Regis Resources Ltd (managed the construction of gold plants at the Moolart Well, Garden Well and Rosemont)

• Previously 10yrs with Equigold NL (instrumental in the construction of the Bonikro gold plant in Cote D’Ivoire)

Mark Clements, Company Secretary

• 1 Share Price as at 16 May 2017

• 2 Excludes 63.6M management and employee options on issue (20.0M @ 2.5c; 22.5M @ 3.2c, 2.5M @ 5.2c, 3.4M @ 5.7c and 15.2M @ 6.45c)

• 3 As at 31 March 2017 (Refer ASX announcement 28 April 2017)

• +18yrs experience in corporate accounting and public company administration

• Company Secretary for a number of diversified ASX listed companies

ASX: EMR | www.emeraldresources.com.au

4

Cambodia Overview & Project Location

First mover advantage in frontier terrain

• Democratic elections (5yr terms, next election July 2018)

• Growth orientated regime with pro-development Government (GDP ~7-10% pa)

• Attractive fiscal regime:

==> picture [110 x 26] intentionally omitted <==

==> picture [169 x 174] intentionally omitted <==

• Direct foreign ownership |100% ownership

• No Government equity participation

• 30% corporate tax rate

• 2.5-3.0% Government royalty (gold)

• Import duty exemptions

• Underexplored and prospective for large systems

• Sparsely populated | no competing agriculture land use

• ~400km[2] of emerging gold district | strategy to grow ground position

==> picture [251 x 14] intentionally omitted <==

----- Start of picture text -----

Existing 220kV 220kV Transmission Line 115kV Transmission Line
Transmission Line Under Construction Planned
----- End of picture text -----

ASX: EMR | www.emeraldresources.com.au

5

Okvau Resource 2.0g/t | 1.141 Million Ozs

• Estimate covers 650 metres of strike by 650 metres width of the mineralised vein system

• Drill spacing of 25m x 25m in the top 120m

• 42,257 metres of drilling (31,447 metres of diamond)

• Multiple Indicator Kriging (MIK) estimation of recoverable resources

• Select intersections include:

• 44m @ 1.88g/t from 4m

• 36m @ 5.25g/t from 95m

• 33m @ 9.73g/t from 101m

• 31m @ 4.63g/t from 153m

• 23m @ 6.94g/t from 102m

• 20m @ 9.86g/t from 175m

• o 14m @ 15.06g/t from 26m

==> picture [110 x 26] intentionally omitted <==

April 2017 JORC Resource (0.7g/t gold cut-off)	April 2017 JORC Resource (0.7g/t gold cut-off)	April 2017 JORC Resource (0.7g/t gold cut-off)	April 2017 JORC Resource (0.7g/t gold cut-off)
Resource Classification	Tonnage (Mt)	Grade Au (g/t)	Gold (Koz)
Indicated	15.11	2.08	1,008
Inferred	2.57	1.61	133
Total	17.68Mt	2.01g/t	1,141

==> picture [290 x 317] intentionally omitted <==

----- Start of picture text -----

Diorite
Hornfels
----- End of picture text -----

Reference is made to the Company’s ASX release dated 1 May 2017 titled Okvau DFS Delivers Ore Reserve of 907,000oz. All material assumptions underpinning the production target or the forecast financial information continue to apply and have not materially changed.

ASX: EMR | www.emeraldresources.com.au

6

Okvau DFS Overview 2.0g/t Au for 907,000 ounces gold

==> picture [354 x 413] intentionally omitted <==

==> picture [110 x 26] intentionally omitted <==

April 2017 JORC Ore Reserve (0.625g/t gold cut-off )	April 2017 JORC Ore Reserve (0.625g/t gold cut-off )	April 2017 JORC Ore Reserve (0.625g/t gold cut-off )	April 2017 JORC Ore Reserve (0.625g/t gold cut-off )
Reserve Classification	Tonnage (Mt)	Grade Au (g/t)	Gold (Koz)
Probable Ore Reserve	14.26	1.98g/t	907,000

• Forecast annual production of +106Kozpa over initial +7 year LOM

• 90% conversion of Indicated Resources to Ore Reserves

• 84% LOM metallurgical recovery

• 26 month pay back (pre-tax) and 30 month payback (post-tax)

• Low All-In Sustaining Costs (AISC) of US$731/oz over LOM

• Pre-tax NPV(5%) US$223M (A$298M) & IRR 48% pa

• Post-tax NPV(5%) US$160M (A$213M) & IRR 40% pa

Reference is made to the Company’s ASX release dated 1 May 2017 titled Okvau DFS Delivers Ore Reserve of 907,000oz. All material assumptions underpinning the production target or the forecast financial information continue to apply and have not materially changed.

ASX: EMR | www.emeraldresources.com.au

7

Low All-in Sustaining Costs | High Margin

==> picture [110 x 26] intentionally omitted <==

Mining Physicals Summary

	Life of Mine
Ore Mined (tonnes)	11.3Mt
Average Grade (g/t Au)	2.0g/t
Strip Ratio (Waste:Ore)	5.8:1
In Pit Gold (oz)	907koz
Gold Recovery	84%
Production Period	7.2 years
Annual Production (oz)	106,000koz

==> picture [265 x 243] intentionally omitted <==

Reference is made to the Company’s ASX release dated 1 May 2017 titled Okvau DFS Delivers Ore Reserve of 907,000oz. All material assumptions underpinning the production target or the forecast financial information continue to apply and have not materially changed.

Operating Cost Summary

		Life of Mine
	On-Site Mining	US$333/oz
	On-Site Processing	US$265/oz
	On-Site G&A	US$48/oz
	Transport and Refining	US$5/oz
	C1 costs	US$650/oz
	Royalties1	US$50/oz
	Sustaining Capital & Closure Costs	US$31/oz
	AISC	US$731/oz
	1Includes Government royalty of 2.5%
	Capital Cost Summary	and OZ Minerals royalty of 1.5%
	Treatment Plant	US$45.2M
	Infrastructure (Road, Power, TSF, Camp, Plant Mobile Equipment & Process Plant Infrastructure)	US$26.6M
	Earthworks and Construction Overheads	US$4.7M
	EPCM and Commissioning	US$7.4M
	Owners Costs, Spares, First Fills & Household Resettlement	US$7.0M
	Estimated Capital Costs	US$90.9M
	Mining Contractor Establishment & Mobilisation	US$2.2M
	Pre-Production Mining Costs	US$4.9M
	Total Capital Requirement	US$98.0M

ASX: EMR | www.emeraldresources.com.au

8

Metallurgy & Processing Extensive test work completed

Conventional Flotation & Leaching

Coarse primary grind (>106µm) and sulphide flotation

Low mass pull (8%), high grade concentrate

Fine regrind of concentrate only (no oxidation)

Leaching (flotation tails and concentrate) & Elution

Gold recoveries of 84%

• Single stage crushing with SAG mill

• Flotation and regrind account for only ~12% of total power consumption

• Regrind cost ~$1.05 per tonne

==> picture [110 x 26] intentionally omitted <==

==> picture [410 x 376] intentionally omitted <==

• Moderate cyanide consumption

• Bwi 17.5kWh/t

ASX: EMR | www.emeraldresources.com.au

9

Infrastructure

==> picture [110 x 26] intentionally omitted <==

• Government currently constructing road to within 15km

• Flat terrain (130mRL to 180mRL)

• Power | planned 115Kv transmission line Kratie to Okvau at US$0.118c Kwh

 Water supply within immediate vicinity of Project

==> picture [720 x 375] intentionally omitted <==

----- Start of picture text -----

115Kv planned
transmission line
Phnom Prich Wildlife Sanctuary
Core Zone
Non-Core Zone
Okvau Gold
Deposit
Kratie
Access Saen Monourom
Planned
Road Route
Transmission
Line
ASX: EMR | www.emeraldresources.com.au 10
----- End of picture text -----

Development Timetable

==> picture [110 x 26] intentionally omitted <==

• Permitting

• Environmental & Social Impact Assessment - Completed

• Environmental approval Q2 2017

• Mining approval Q3 2017

• Negotiation of a Mineral Investment Agreement Q3 2017

 Resettlement

• Resettlement of 58 affected households well advanced and managed by provincial resettlement committee Q3 2017

 Exploration

• Drilling of untested and underexplored targets Q3 2016 through to Q2 2017

==> picture [618 x 152] intentionally omitted <==

----- Start of picture text -----

2017 2018 2019
Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1
Regulatory Approvals Granted assessment
Project Funding ongoing discussions
Commence Plant Construction process plant & infrastructure construction
Processing Plant Commissioned
Commence Okvau pit mine dev't open pit mining
First Gold Production
----- End of picture text -----

==> picture [145 x 109] intentionally omitted <==

==> picture [150 x 108] intentionally omitted <==

==> picture [144 x 108] intentionally omitted <==

ASX: EMR | www.emeraldresources.com.au

11

==> picture [110 x 26] intentionally omitted <==

Resource Growth Potential of the Okvau Deposit

==> picture [530 x 174] intentionally omitted <==

ASX: EMR | www.emeraldresources.com.au

12

Okvau Resource Growth

Depth extensions



==> picture [110 x 26] intentionally omitted <==

Some of the highest grade intersections sit beneath open pit floor, including:

• 11m @ 9.0g/t from 230m

• o 23m @ 15.3g/t from 352m

o 17m @ 5.7g/t from 399m (incl. 11m @ 8.4g/t)

 Latest results from drilling at depth include: o 3m @ 14.3g/t from 432m o 6m @ 9.7g/t from 520m

Latest drilling results released in the Company’s ASX release dated 1 May 2017 titled Okvau DFS Delivers Ore Reserve of 907,000oz.

ASX: EMR | www.emeraldresources.com.au

13

==> picture [110 x 26] intentionally omitted <==

Frontier Terrain | Substantial Upside

==> picture [496 x 173] intentionally omitted <==

ASX: EMR | www.emeraldresources.com.au

14

Regional Potential | Geochemistry

==> picture [110 x 26] intentionally omitted <==

==> picture [701 x 423] intentionally omitted <==

----- Start of picture text -----


~400km [2] of prospective
unexplored terrain
O’Svay Prospect
600m x 600m gold in soil anomaly

Peak soils | 786ppb, 624ppb Cretaceous age (100Ma)
Planned Drilling granitoid intrusions

Gold occurrences
Multiple
with direct associations with
granitoid intrusions with
critical pathfinder multi-
elements (bismuth, arsenic,
tellurium
Remanent magnetic 
Multiple drill targets
features
Undrilled
O’Rman Prospect
800m x 600m gold in soil anomaly
Peak soils | 2.55g/t
Recent Drilling
Okvau North Prospect
Zeus Prospect
+1km soil anomaly
800m x 200m gold in soil anomaly
Drilling | 8m @ 19.2g/t fr 20m
Trenching | 19m @ 4.1g/t; 12m @
5.0g/t; 5m @ 7.5g/t Samnang Prospect
Drilling | 9m @ 6.6g/t fr 0m &
20m @ 2.1g/t fr 38m
----- End of picture text -----

ASX: EMR | www.emeraldresources.com.au

15

Investment Proposition

• New frontier, unexplored terrain covering ~400km[2 ] with compelling geochemical anomalies

• 100% project ownership

• Low operating costs due to high grade, simple single open pit bulk mining approach and availability of competitive hydro power:

• 907,000oz open pit at 2.0g/t

• LOM average 106,000 oz pa over 7 year mine life

• AISC of US$731/oz initial 7 year mine life

• NPV (5%) Pre-tax of US$222M

• IRR 48% pa, capital payback 26 months

• Development team with proven track record

• Targeting development later part of Q4 2017 and production early 2019

==> picture [110 x 26] intentionally omitted <==

==> picture [197 x 216] intentionally omitted <==

==> picture [136 x 102] intentionally omitted <==

• Significant exploration potential | targeting continued Okvau resource growth and new regional discoveries

Reference is made to the Company’s ASX release dated 1 May 2017 titled Okvau DFS Delivers Ore Reserve of 907,000oz. All material assumptions underpinning the production target or the forecast financial information continue to apply and have not materially changed.

ASX: EMR | www.emeraldresources.com.au

16

==> picture [110 x 26] intentionally omitted <==

Appendices

==> picture [230 x 173] intentionally omitted <==

==> picture [262 x 175] intentionally omitted <==

ASX: EMR | www.emeraldresources.com.au

17

Gold Price Sensitivity

==> picture [110 x 26] intentionally omitted <==

	US$1,100 US$1,200 US$1,250 US$1,300 US$1,400
Pre-Tax
Net Project Cash Flow	US$188M US$261M US$298M US$334M US$407M
Project NPV(5%)	US$133M US$193M US$223M US$253M US$$313M
Project IRR	32% pa 43% pa 48% pa 53% pa 64% pa
Post-Tax
Net Project Cash Flow	US$138M US$189M US$215M US$240M US$291M
Project NPV(5%)	US$95M US$138M US$160M US$181M US$224M
Project IRR	27% pa 36% pa 40% pa 45% pa 54% pa

Reference is made to the Company’s ASX release dated 1 May 2017 titled Okvau DFS Delivers Ore Reserve of 907,000oz. All material assumptions underpinning the production target or the forecast financial information continue to apply and have not materially changed.

ASX: EMR | www.emeraldresources.com.au

18

Ore Reserves and Mineral Resource Estimate

==> picture [110 x 26] intentionally omitted <==

Ore Reserve

April 2017 JORC Ore Reserve (0.625g/t gold cut-off )	April 2017 JORC Ore Reserve (0.625g/t gold cut-off )	April 2017 JORC Ore Reserve (0.625g/t gold cut-off )	April 2017 JORC Ore Reserve (0.625g/t gold cut-off )
Reserve Classification	Tonnage (Mt)	Grade Au (g/t)	Gold (Koz)
Probable Ore Reserve	14.26	1.98g/t	907,000

Mineral Resource Estimate

Okvau April 2017 Mineral Resource Estimate	Okvau April 2017 Mineral Resource Estimate	Okvau April 2017 Mineral Resource Estimate
Indicated Resource Inferred Resource Total Resource
Cut-off (Au g/t) Tonnage (Mt) Grade (g/t Au) Contained Au (Koz) Tonnage (Mt)	Grade (g/t Au)	Contained Au (Koz) Tonnage (Mt) Grade (g/t Au) Contained Au (Koz)
0.50 19.58 1.74 1,093 3.47	1.35	151 23.05 1.68 1,244
0.70 15.11 2.08 1,008 2.57	1.61	133 17.68 2.01 1,141
1.00 11.01 2.54 898 1.67	2.04	109 12.68 2.47 1,007

Reference is made to the Company’s ASX release dated 1 May 2017 titled Okvau DFS Delivers Ore Reserve of 907,000oz. All material assumptions underpinning the production target or the forecast financial information continue to apply and have not materially changed.

ASX: EMR | www.emeraldresources.com.au

19

Okvau Cross Section

==> picture [110 x 26] intentionally omitted <==

==> picture [716 x 411] intentionally omitted <==

ASX: EMR | www.emeraldresources.com.au

20

Peer Comparisons

==> picture [110 x 26] intentionally omitted <==

	NPV/Capex	AISC	Annual	Reserve	FFEV/Reserve	EV/NPV
		(US$/oz)	Production (oz)	(oz)	(US$/oz)	%
Emerald	2.0	731	106,000	907,000	246	36%
Dacian1	-	779	146,000	1,200,000	340	-
Gascoyne	2.1	698	90,000	552,000	378	69%
West Africa Resources	1.1	759	93,000	894,000	298	48%

1 NPV not disclosed

==> picture [702 x 245] intentionally omitted <==

----- Start of picture text -----

Peer Valuation Project Economics
400 378 100% 2.5
990
340 90% 970
350 2.0 2.1 950
298 80% 2.0 930
300 910
246 69% 70% 890
250 870
60% 1.5
850
200 48% 50% 1.1 830
810
40% 1.0 790
150 36% 779
770
30% 759 750
100 731 730
20% 0.5
710
50 10% 698 690
- 670
0 0% - 650
Emerald Dacian Gascoyne West Africa Emerald Dacian Gascoyne West Africa
Resources Resources
FFEV/Reserve EV/NPV NPV/Capex AISC
AISC (US$/oz)
NPV/Capex (times)
EV/Project NPV (Pre-tax) (%)
FFEV/Reserve Ounce (A$/oz)
----- End of picture text -----

1. FFEV = Fully Funded Enterprise Value (EV including development capital)

2. AUD:USD = US$0.75

3. Based on share price of 5 May 2017

Source: Company reports

ASX: EMR | www.emeraldresources.com.au

21