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: NPV of cashflows

Been trying to figure out the NPV of the cash flows of our 25% in SC. Would like to see if anyone can discuss on it.

Based on CUU presentation. We get $15 million per year on the first 5 years of production, then $113 million per year on the next 16 years.

If I used a 8% interest rate. 0 compounding. I get this.

For the Cash Flow Series
NPV = $740.61

Cash Flow Stream Detail
Period Cash Flow Present Value
0 0.00 0.00
1 15.00 13.89
2 15.00 12.86
3 15.00 11.91
4 15.00 11.03
5 15.00 10.21
6 113.00 71.21
7 113.00 65.93
8 113.00 61.05
9 113.00 56.53
10 113.00 52.34
11 113.00 48.46
12 113.00 44.87
13 113.00 41.55
14 113.00 38.47
15 113.00 35.62
16 113.00 32.98
17 113.00 30.54
18 113.00 28.28
19 113.00 26.18
20 113.00 24.24
21 113.00 22.45
Total: 740.61

If I changed that interest rate to 5%.

This is the figure.

For the Cash Flow Series
NPV = $1,024.50

Cash Flow Stream Detail
Period Cash Flow Present Value
0 0.00 0.00
1 15.00 14.29
2 15.00 13.61
3 15.00 12.96
4 15.00 12.34
5 15.00 11.75
6 113.00 84.32
7 113.00 80.31
8 113.00 76.48
9 113.00 72.84
10 113.00 69.37
11 113.00 66.07
12 113.00 62.92
13 113.00 59.93
14 113.00 57.07
15 113.00 54.35
16 113.00 51.77
17 113.00 49.30
18 113.00 46.95
19 113.00 44.72
20 113.00 42.59
21 113.00 40.56
Total: 1,024.50

Still get us around the $1.60-$2+ range.

Keep in mind after opimtization studies and reducing the waste portion in the FS, that $113 figure should be the low end of the cash flow from SC.

Share
New Message
Please login to post a reply