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 |
