Sprott Resource Corp Ord SCPZF

Current Valuation of Sprott Resource

[nickbillfish]

Here is my quick valuation of this one in CD$.  We are way below 50%:

inplay.  : $6M
ICD incl cash: $31M
RII: $5.7M
other: 0.4M
Total energy:  $37.1M

Corsa Coal: $40M
other:  $1.7M
Total mining:  $41.7M

one Earth:  $25M
UAG:          $17M (I think it's higher but put lower than them)
Total farm:  42M

cash less loan: ($5M)

Total$115.8M/96,670,000 shares = $1.197/share and we are trading at .50 cents?