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: Re: Nova
21
Oct 11, 2012 09:20AM
3
Oct 11, 2012 09:31AM

Oct 11, 2012 09:35AM
27
Oct 11, 2012 09:42AM
4
Oct 11, 2012 09:48AM
11
Oct 11, 2012 12:35PM
11
Oct 11, 2012 12:47PM
1
Oct 11, 2012 01:25PM
2
Oct 11, 2012 01:35PM
1
Oct 11, 2012 01:50PM
1
Oct 11, 2012 01:57PM
8
Oct 11, 2012 02:07PM

Oct 11, 2012 02:19PM

Oct 11, 2012 02:20PM

Oct 11, 2012 02:27PM
9
Oct 11, 2012 02:31PM
4
Oct 11, 2012 02:35PM
5
Oct 11, 2012 02:47PM
4
Oct 11, 2012 02:51PM
5
Oct 11, 2012 02:53PM

Oct 11, 2012 03:02PM
21
Oct 11, 2012 03:30PM

Oct 11, 2012 04:07PM
4
Oct 11, 2012 04:16PM
5
Oct 11, 2012 04:20PM
3
Oct 11, 2012 04:36PM
4
Oct 11, 2012 04:47PM
1
Oct 11, 2012 04:47PM
14
Oct 11, 2012 04:55PM
10
Oct 11, 2012 05:19PM

Oct 11, 2012 05:30PM
1
Oct 11, 2012 05:33PM
5
Oct 11, 2012 05:36PM

I don't really support an $8 buyout but won't complain if one comes along. I'm still in the mid $3 camp.

$8 becomes more believable when you consider that we have 100% of the properties associated with the BFS being polished up right now PLUS additional lands to explore and cover with tailings or roads should we desire.

TCK can earn-back up to 75% but we have the most important 25%. TCK's first 75% comes pretty cheap (4 x $90M= $360M). The last 25% is critical to TCK. I think TCK will look at the final sum (earn in $ PLUS buyout $) in evaluating how good a deal it can get for the 100% of the SC project.

Borrowing BRoF's calcs and massaging some of the assumptions a bit:

Prefeasibility Study done back in 2008, the before tax NPV, discounted at 8%, was $2.764 billion dollars.

But let's assume TCK earns in for 75% and pays 1/2 of NPV in total (per: Page 67, 4th bullet from the bottom: http://www.scribd.com/doc/16160045/Hard-Rock-Manual-Edition-3)

(1/2)X$2.764 billion = $1.382B <=== is the max that TCK can afford to pay for SC and still have upside for its risk and investment over many years.

If TCK earns in for 75% by spending $360M on the project, it still has $1.022B in its 'budget' to spend on taking out the rest of CUU. (i.e. $1.382B-$360M = $1.022B).

$1.022B divided by 422.1M shares is $2.42 per FD CUU share.

I think our NPV will be much higher than the 2008 PFS. I think $4B NPV(8%) is plausible even with a much larger capex. I'll let folks calculate what that would mean in this valuation approach. Hint how much larger is $4B than $2.764B.

dyodd.

1
Oct 11, 2012 06:39PM

Oct 11, 2012 09:10PM
2
Oct 11, 2012 10:33PM
2
Oct 11, 2012 10:43PM

Oct 11, 2012 10:51PM
7
Oct 11, 2012 11:00PM
5
Oct 11, 2012 11:10PM

Oct 11, 2012 11:20PM

Oct 11, 2012 11:30PM
8
Oct 11, 2012 11:52PM
9
Oct 12, 2012 12:53AM
4
Oct 12, 2012 01:53AM

Oct 15, 2012 12:14AM
Share
New Message
Please login to post a reply