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: 2008 BFS vs 2021 PEA

Most of it is working in our favor right now, except Moly & possibly production numbers.  This being said, higher metal prices, lower opex and optimization could compensate.  If they attack the pit with better initial grades and recoveries, a higher output in the first years will be key to the NPV.

I still think that between 3B and 4B US (NPV 8%) is possible.

  2008 BFS (USD) 2021 PEA (USD)
Mine life 23 21
Capex 2.95B 2.65B
Sustaining 797M 755M
Opex 12.49/t 8.66/t
Tonnage 100000 tpd 133000 tpd
     
Prices    
Copper 3.12 3.15 (minimum)
Gold 692.85 1200 (minimum)
Moly 33 15 (estimated)
Silver 13.09 20 (estimated)
     
Production    
Copper (Mlbs) 211.1 237.2
Gold (ozs) 199178 192800
Moly (Mlbs) 11.3 10.3
Silver (Mozs) 1.44 0.9
CuEq (Mlbs) 380 365.3
     
Total production    
Copper (Mlbs) 4855.3 4981.2
Gold (ozs) 4581094 4048800
Moly (Mlbs) 259.9 216.3
Silver (Mozs) 33.12 18.9
CuEq (Mlbs) 8740 7671.3
     
NPV (8%) 2.7B

 ???

Some of the above numbers are calculated/estimated to the best of my knowledge.  

IMO.

MoneyK

Share
New Message
Please login to post a reply