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: NPV @ 8%
Reply New Message
Back To Forum List View
NPV @ 8%
5
MoneyK
Aug 22, 2017 07:42AM
Re: NPV @ 8%
2
MoneyK
Aug 29, 2017 11:42AM
Re: NPV @ 8%
1
koala
Aug 29, 2017 01:43PM

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.

Lets imagine the exchange rate is at 0.80, copper going back to 4.50USD & gold going back to 1800USD.

Therefore:

Exchange rate is up 18% compared to base case.

Copper price is up 38% compared to base case.

Gold price is up 25% points compared to base case.

513M + (18 x 75M) + (38 x 50M) + (25 x 20M) = 4.3B

4.3B x 25% divided by 417M shares = 2.58$ per share.

4 Recommendations
Reply New Message
Back To Forum List View
Share
Share
New Message
Please login to post a reply