GXU.V Ticket to the moonGoviex uranium Madaouela project
Resource Base 116,720,000 lbs
Niger Carried Interest 10%
Niger Working Interest 10%
Goviex net stake, madaouela 80%
Royalties $50/lb U308
Steady state production 2.69 mlbs/year
Uranium recovery 93.7%
Cash flow multiply 1.4x
Gross cash flow US $ 2,734,166,000
Income taxes 25% US $ 683,541,000
Net cash flow US $ 2,050,624,500
Carried working Interest US $ 410,124,900
Net cash flow US $ 1,640,499,600
Projected market cap US $ 2,296,699,440
Projected Book Value Per Share $3.73 USD $4.76 CAN