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: Current NPV is very conservative
Reply New Message
Prev Message Back To Forum Threaded View Next Message

Ballpark numbers when modeling the current 2021 PEA cash flows:

  • Only increasing the current free cash flows by 25% could add another $700M US
  • Only increasing the mine life from 21 to 35 years could add another $400M US
  • Only reducing the construction timeline 1 year could add another $100M US
  • All the above combined could add another $200M US
  • Using $3.50 US for the LT copper price could add another $250M US (more with all the above)
  • Using $3.75 US for the LT copper price could add another $250M US (more with all the above)

Current NPV (8%) is $842M US

Potential NPV (8%) @ $3.75 US = $2.75B US

CF potential NAV (8%) @ $3.75 US = $687.5M US

  • Add $50M US for the carried interest
  • Add $40M CAD for the milestone payments.

Total:  $1B CAD for our 25%

Get it done CF!!!

MoneyK

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