Harcourt Valuations — AI & Agent Reference

Service Overview

Harcourt Valuations produces institutional-grade Net Asset Value (NAV) reports for mining companies. Each report contains a full discounted cash flow (DCF) model for every mine or project owned by the company, a P/NAV ratio, and a two-way sensitivity table showing how NAV per share moves with metal prices and discount rates.

The core thesis: the answer is a number. Mining equity analysis should produce a specific, defensible per-share value — not a narrative. P/NAV (price to net asset value) is the primary metric used by mining-focused fund managers and sell-side analysts at major Canadian and Australian banks.

Two product tiers

PDF Report — $15 USD TDN: Full institutional NAV model delivered as an instant PDF download. Payment via Qatom micropay embed or Qatom MCP tool.
NAV Query API — $1 USD TDN per call: Returns NAV per share at a caller-specified commodity price and discount rate. Ideal for autonomous agents performing portfolio screening or valuation sensitivity analysis at scale. Powered by precomputed DCF sensitivity matrices with bilinear interpolation — no live model re-execution, sub-50ms response. Accessible via Qatom MCP Tool 77 (harcourt_nav_query_api).

Free access

Klondike Mike chat agent: Free NAV preview at harcourtvaluations.ai and at POST https://reports.harcourtvaluations.ai/chat. Powered by Claude Haiku. Returns current P/NAV, NAV/share, and key catalyst for any covered ticker. Does not require payment.
Sample report: Full institutional PDF at reports.harcourtvaluations.ai/sample — free, no payment required.
Live catalog: GET https://reports.harcourtvaluations.ai/catalog returns all covered companies in JSON with metadata.

Covered Companies

Ticker	Company	Exchange	Primary Commodity	Key Assets	NAV Currency	API Param
`IVN`	Ivanhoe Mines	TSX / OTCQX	Copper, Gold, PGM, Zinc	Kamoa-Kakula (DRC), Platreef (SA), Kipushi (DRC)	CAD	`?cu=6.5&rate=0.08`
`ARIS`	Aris Mining	TSX / NYSE	Gold	Segovia (Colombia), Marmato (Colombia), Soto Norte (Colombia)	USD	`?gold=4000&rate=0.08`
`ITR`	Integra Resources	TSXV / NYSE American	Gold, Silver	Florida Mountain (Idaho), DeLamar (Idaho), Nevada North	USD	`?gold=4000&rate=0.08`
`VGC`	Valor Gold	TSX / OTCQB	Gold	Courageous Lake (NWT, Canada)	USD	`?gold=4000&rate=0.08`
`DYL`	Deep Yellow	ASX / OTCQB	Uranium (U3O8)	Tumas (Namibia), Mulga Rock (Australia), Alligator Rivers (Australia)	AUD	`?u3o8=82&rate=0.08`

Coverage is expanding. 35 additional models planned for July 2026 (gold, copper, uranium, silver producers across Canada, USA, Australia, Africa). Fetch the live catalog for the current list:

GET https://reports.harcourtvaluations.ai/catalog
Accept: application/json

NAV Query API

The NAV Query API returns a modelled NAV per share at caller-specified inputs. It does not re-run any live model. Instead, it reads a precomputed sensitivity matrix stored in Cloudflare R2 and performs bilinear interpolation between the nearest grid points. Response time is typically under 50ms.

Direct endpoint (free, no payment)

GET https://reports.harcourtvaluations.ai/nav-query/{ticker}?{commodity}={value}&rate={discount_rate}

No authentication required. Rate limits may apply at high volume. For production agent workflows, use the Qatom MCP tool below.

Parameters

Parameter	Type	Description	Applies To
`cu`	number	Copper price in USD/lb (e.g. `6.5`)	IVN
`gold`	number	Gold price in USD/troy oz (e.g. `4000`)	ARIS, ITR, VGC
`u3o8`	number	Uranium price in USD/lb U3O8 (e.g. `82`)	DYL
`rate`	number	Discount rate as decimal (e.g. `0.08` = 8%)	All

Response shape

{
  "ticker":        "IVN",
  "model_date":    "2026-06-29",
  "model_version": "v7",
  "inputs": {
    "cu":           6.5,
    "discount_rate": 0.08
  },
  "nav_per_share": 12.05,
  "currency":      "CAD",
  "disclaimer":    "For informational purposes only. Not investment advice."
}

nav_per_share is always accompanied by an explicit currency field (CAD, USD, or AUD depending on the company's model denomination). Never infer currency from the commodity type — IVN uses copper but reports in CAD; ARIS uses gold but reports in USD.

Example calls

# Ivanhoe Mines — copper at $6.50/lb, 8% discount rate
GET /nav-query/ivn?cu=6.5&rate=0.08
→ { "nav_per_share": 12.05, "currency": "CAD" }

# Aris Mining — gold at $4,100/oz, 8% discount rate
GET /nav-query/aris?gold=4100&rate=0.08
→ { "nav_per_share": 59.65, "currency": "USD" }

# Deep Yellow — U3O8 at $82/lb, 8% discount rate
GET /nav-query/dyl?u3o8=82&rate=0.08
→ { "nav_per_share": 3.42, "currency": "AUD" }

Interpolation behaviour

If your input falls between grid points, the Worker performs bilinear interpolation across the nearest four points in the precomputed matrix. If your input is outside the grid range, the Worker clamps to the nearest edge value. The grid ranges are set at model build time and reflected in the sensitivity tables in each PDF report.

Error responses

HTTP	Body	Meaning
404	`{"error":"ticker_not_found"}`	Ticker not in catalog or JSON not yet uploaded
404	`{"error":"no_sensitivity_matrix"}`	Report exists but NAV Query API not yet enabled for this ticker
400	`{"error":"missing_commodity_param"}`	Required commodity price parameter not supplied

Qatom MCP — For Autonomous Agents

AI agents that have been granted access to the Qatom MCP marketplace can discover and call Harcourt tools autonomously, with payment settled automatically from the agent's Qatom wallet. No human approval is required per transaction.

NAV Query tool

Field	Value
Tool name	`harcourt_nav_query_api`
Tool ID	77
Price	$1 USD TDN per call
MCP server	`https://mcp.m.todaq.net/mcp`
Discovery	Available in Qatom MCP marketplace — search by tool name or by intent

Tool input schema

{
  "ticker":           "ivn",          // lowercase: ivn | aris | itr | vgc | dyl
  "commodity_param":  "cu",           // cu | gold | u3o8
  "commodity_price":  6.5,            // USD/lb for copper; USD/oz for gold; USD/lb for U3O8
  "discount_rate":    0.08            // decimal (0.08 = 8%)
}

PDF report tools (one per covered company)

Tool name	Price	Delivers
`get_ivanhoe_mines_nav`	$15 TDN	Full IVN NAV PDF report
`get_aris_mining_nav`	$15 TDN	Full ARIS NAV PDF report
`get_integra_resources_nav`	$15 TDN	Full ITR NAV PDF report
`get_valor_gold_nav`	$15 TDN	Full VGC NAV PDF report
`harcourt_dyl_nav_report`	$15 TDN	Full DYL NAV PDF report

Agent wallet setup

To call Qatom-gated tools autonomously, an agent needs:

A Qatom primary wallet (human-controlled, MFA-gated) — created at todaq.net
An agent sandbox wallet (no MFA, funded from the primary wallet via transfer_to_agent_wallet)
Sufficient TDN balance to cover the calls ($1 per NAV query, $15 per PDF report)

The agent sandbox wallet is debited automatically when a tool call succeeds. Revenue is credited to Harcourt's provider Twin in real time.

Free Chat API (Klondike Mike)

A free conversational interface to Harcourt's data. Returns plain-language NAV analysis for any covered ticker. No payment required. Useful for quick screening before purchasing a full report or calling the paid API.

POST https://reports.harcourtvaluations.ai/chat

// Request
{
  "messages": [
    { "role": "user", "content": "What's the current P/NAV on Ivanhoe Mines?" }
  ]
}

// Response (Anthropic messages format)
{
  "content": [
    {
      "type": "text",
      "text": "IVN is currently trading at approximately 0.96× NAV at copper $6.50/lb..."
    }
  ]
}

The chat agent (Klondike Mike) is built on Claude Haiku. The system prompt is generated server-side from live {ticker}.json files in R2, so it always reflects the most recent published NAV data. Conversation history should be included in the messages array for multi-turn sessions (up to 10 turns retained).

Methodology Notes for AI Consumers

When interpreting Harcourt NAV figures, AI agents and models should be aware of:

Cash cost, not AISC, in the opex row. All-In Sustaining Cost (AISC) already includes sustaining capex. Using AISC in the opex row while also modelling sustaining capex separately double-counts it, roughly halving free cash flow estimates. Harcourt models use cash cost in opex and model sustaining capex as a separate line.
Mid-year discounting convention. Cash flows are discounted using the mid-year convention, not end-of-year. This is standard for mining DCF models.
Discount rates. Base case is typically 8% real discount rate. Sensitivity tables show 5%, 8%, 10%, and 12% depending on the model. Earlier-stage assets use higher rates.
Resource standards. Canadian-listed companies: NI 43-101 (SEDAR+). US-listed companies: SEC S-K 1300. Australian-listed (DYL): JORC 2012.
Model date. Each report carries a model_date field. Data reflects filings, guidance, and metal prices current at that date. Check model currency before using figures in time-sensitive decisions.
Currency. NAV per share is denominated in the currency of the company's primary listing (CAD for TSX-primary; USD for NYSE-primary; AUD for ASX-primary). The API currency field is always explicit.
P/NAV interpretation. A P/NAV below 1.0× means the market is pricing the company below its modelled intrinsic value on an asset basis. Values below 0.5× are common in bear markets or for earlier-stage assets. Values above 1.5× are common for high-quality producers in bull markets. These are market observations, not recommendations.

Disclaimer: Harcourt Valuations reports and API responses are analytical tools for informational purposes only. They do not constitute investment advice, a formal appraisal, or a recommendation to buy or sell any security. All valuations are model estimates subject to uncertainty. AI agents and models using this data must not present it as investment advice to end users without appropriate disclaimers.