Re: Stock appreciation
in response to
by
Welcome to the San Gold HUB on AGORACOM
San Gold Corporation - one of Canada's most exciting new exploration companies and gold producers.
Message: Re: Stock appreciation
Your Vote:
Did you know?
You can earn activity points by filling your profile with information about yourself (what city you live in, your favorite team, blogs etc.)
If somebody has resource size and value calc's showing NPV substantially above $2, please post them
These are the figures my model spit out
275 million shares out
Using ramp up of 60k to 356k ounces over 6 years from '09 to '14 @ 1900tpd
$740US 3 year trailing average for gold
$375/ ounce production cost
1.1 exchange rate
25 year mine life
This is substantially less than GEA's takeout price considering SGR is much more than ounces in the ground on some major's proprietary model.
| NPV (30% DR) US$ | $252,247,539 | |
| NPV (20% DR) US$ | $423,240,389 | |
| NPV (15% DR) US$ | $601,951,568 | |
| NPV (10% DR) US$ | $950,385,946 | |
| NPV (7% DR) US$ | $1,343,497,459 | |
| NPV (5% DR) US$ | $1,759,826,890 | |
| NPV/Share CD$ | $0.84 | 30% DR |
| $1.41 | 20% DR | |
| $2.00 |
15% DR | |
| $3.16 |
10% DR | |
| $4.47 | 7% DR | |
| $5.86 | 5% DR |
2 Recommendations
Loading...
Loading...
New Message
Please
login
to post a reply