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 @ 8%
Reply New Message
Back To Forum List View

1 point increase in the exchange rate increases the NPV by 75M

1 point increase in copper price increases the NPV by around 50M.

1 point increase in gold price increases the NPV by around 25M

The base case gives us a NPV of 513M with an exchange rate of 0.97, copper price of 3.25$US & gold price of 1445USD.

Today, the exchange rate is at 0.78, copper price is 2.98USD & gold price 1285USD.

Therefore:

Exchange rate is up 20% compared to base case.

Copper price is down 8% compared to base case.

Gold price is down 11% points compared to base case.

513M + (20 x 75M) - (8 x 50M) - (20 x 20M) = 1.2B

1.2B x 25% divided by 417M shares = 0.72 per share.

 

MoneyK

5 Recommendations
Re: NPV @ 8%
2
MoneyK
Aug 29, 2017 11:42AM
Re: NPV @ 8%
1
koala
Aug 29, 2017 01:43PM
Re: NPV @ 8%
4
MoneyK
Sep 04, 2017 01:16PM
Reply New Message
Back To Forum List View
Share
Share
New Message
Please login to post a reply