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: Inferred Valuation

You are completely right on the first point. On the per share basis I am assuming Teck backs in for 75% but I forgot to add value this back-in obligation provides CUU. The way I see the back-in right is CUU paid ~$80M so far and Teck would need to pay ~$320M before CUU is obligated to pay its 24% of the capex. Since this happens in the first years I assume this is $80M (undiscounted) in value ontop of the BFS' NPV.

High Case 100% 24% $/share
SC- FS NPV @8% $67M $16M 0.04
Teck's Back-In undiscounted $80M 0.19
Inferred undiscounted $1,488M $357M 0.85
Total $1,555M $453M 1.07
Low Case 100% 24% $/share
SC - FS NPV @8% $67M $16M 0.04
Teck's Back-In undiscounted $80M 0.19
Inferred Est. @8% $201M $48M 0.11
Total $268M $144M 0.34

On the second point I take into account the other metals. Au/Ag/Mo make up almost half the value ($9.66/t of the $25.17/t).

On the third point you have to include taxes. BFS includes taxes (Fed/Prov/Mining tax) as do all BFS and adjust for depreciation, tax incentives...

Share
New Message
Please login to post a reply