Welcome To the Copper Fox Metals Inc. HUB On AGORACOM

CUU own 25% Schaft Creek: proven/probable min. reserves/940.8m tonnes = 0.27% copper, 0.19 g/t gold, 0.018% moly and 1.72 g/t silver containing: 5.6b lbs copper, 5.8m ounces gold, 363.5m lbs moly and 51.7m ounces silver; (Recoverable CuEq 0.46%)

Free
Message: napkin calc of our value per the new presentation
Reply New Message
Prev Message Back To Forum Threaded View Next Message

My back of napkin calculations, based on $ -0.04 /lb copper:

Daily Processing MT

150,000
Recovery 88%
Copper grade % 0.46
Copper/day MT 607
Copper/day lbs 1,335,840
Copper price ($/lb) $3.00
Production cost $M/t @-.04 /lb ($0.01)
Revenue/day $M $4.01
Days/year 340
Revenue/year $M $1,365
CUU's share 25% $M $341
Total OS shares 400
Share value based on NPV
Disc rate: 8%
Years of cashflow: 30
PV ($M): 3,841
Capital cost: 4,000
CUU's cap cost: 1,000
NPV Per share: $7.1
Tax rate: 30%
NPV Per share after tax:

$5.0

And that's only for SC

JMO
8 Recommendations
Reply New Message
Prev Message Back To Forum Threaded View Next Message
Share
Share
New Message
Please login to post a reply