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: VD analysis based on EBITDA
Reply New Message
Prev Message Back To Forum Threaded View Next Message

Since VD is not advanced like SC and only offers half the mine life for now, I reduced the EBITDA ratio in half.

Options 1 2 3
LT copper price (lb) 3.50 3.50 3.50
Est. VD EBITDA (100%)
First 5 Full Years ($M)
Ref. 2021 PEA		 161 161 161
EBITDA multiple used for valuation 2 2.5 3
Equivalent valuation ($M) for a 100%
interest in VD @sanction decision 		322 403 483
Estimated number of years left
before a sanction decision		 5 5 5
Discount rate per year
pre-sanction decision 		 15% 15% 15%
Valuation for 100% of VD
(2022 $M US)		 160 200 240

IMO.

MoneyK

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