Based on data from the latest news release and analyst report I did some calculations.
The table below shows different pre-tax NPV (mio) at different gold price and discount rate assumptions and in addition the IRR's .
|
NPV 5% |
NPV 8% |
NPV 10% |
|
IRR |
| gold price 1000 |
193 |
105 |
56 |
|
12,80% |
| gold price 1200 |
501 |
367 |
292 |
|
23,00% |
| gold price 1300 |
655 |
498 |
410 |
|
27,00% |
| gold price 1400 |
809 |
628 |
528 |
|
31,00% |
| gold price 1600 |
1117 |
890 |
764 |
|
38,50% |
| gold price 2000 |
1733 |
1414 |
1236 |
|
51,50% |
.
Anyway, all those numbers without guarantee.
Paschi
