“NEWCO” Base Case ScenariosFill In The Blanks
“NEWCO” Base Case Scenarios
Estimate/ Capital Investment to Production after PEA & feasibility: $_________
Case 1 2 3
Internal Rate of Return (@ US$/oz Au) $1000. $1200. $1400. $1600.
Pre-tax IRR xx.x% xx.x% xx.x% xx.x%
Payback Period (yrs) x.x x.x x.x x.x
Net Present Value (@ 8%) $ $ $ $
Current Stock Price $
6-12 Month Target $
Target Total Return xxx%
Market Capitalization (mln) $
4-Week MA Daily Volume xxxxx
NAV per Share $x.xx
Premium to NAV + %
Discount to NAV - %
Working Capital per Share $x.xx
Shares Outstanding (mln) xx.x
Fully Diluted (mln) xxx.x
Indicated Resource xx.x oz
Inferred Resource x.x oz
Gold / Silver ratio
Est. Prod. Start 20xx
Est. LOM Production Rate xxxT
Mine Life xx yrs