Estimated Annual EBITDA (US$B) - Reserve Case
|
|
|
|
|
|
|
$3.00 |
$3.25 |
$3.50 |
$4.00 |
$4.50 |
First 5 Full Years |
|
|
|
|
|
QB2 (60%) |
0.60 |
0.72 |
0.78 |
0.96 |
1.14 |
SC (100%)* |
0.64 |
0.70 |
0.76 |
0.88 |
1.00 |
LOM |
|
|
|
|
|
QB2 (60%) |
0.42 |
0.54 |
0.60 |
0.78 |
0.96 |
SC (100%)* |
0.47 |
0.51 |
0.56 |
0.65 |
0.75 |
|
* Teck still has the chance to own 100% |
|
Estimated all numbers to the best of my knowledge with the information available online.
The SC numbers are still considering gold, moly & silver at the PEA prices. Pretty sure that our EBITDA would be at par (or better) all accross the board when escalating those metals as well.
There's no doubts for me that 100% of SC could produce more EBITDA than 60% of QB2 and still so much potential left to improve the cash flows!
IMO.
MoneyK