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: Sensitivity analysis
Reply New Message
Prev Message Back To Forum Threaded View Next Message

Just as an example, assuming 5 years to build and 600M (post-tax) in cash flow for 21 years

  • NPV (8%) = 1.9B
  • NPV (5%) = 3.7B
  • NPV (3%) = 5.5B

Therefore, somebody paying 475M (25% of 1.9B) would make a very good return once the project is fully derisked and if the true inflation remains around 3% 

On top of that, there's a lot of upside left.  Metal prices used are not excessive, mill is assumed to run only at 92%, construction timeline could be improved and not to mention everything coming from exploration.

IMO.

MoneyK

 

 

mill availability at 92%

6 Recommendations
Reply New Message
Prev Message Back To Forum Threaded View Next Message
Share
Share
New Message
Please login to post a reply