NPVhttps://nevadacopper.com/projects/underground-mine/
LOM AISC is $1.96/lb Cu.
LOM Life 13.5year
LOM Avg Production 50Mlb Cu
Assume $3.75/lb Cu market price average over next 13.5 years.
--------------
Annual Profit = 50Mlb x ($3.75 - $1.96) = $89.5M
Total Profit over 13.5 years = $1208.25M
---------------
NPV calculation (8% discount rate) = $411.36M
---------------
Total shares 1.43B.
Company value (for UG alone @ $3.75/lb Cu) = $0.28/share