OTCPK:CRZNF - Post by User
Comment by
johnathamiltonon Feb 23, 2011 5:36pm
373 Views
Post# 18183213
RE: let's talk value
RE: let's talk value Canadian Zinc Corporation: Valuation Analysis | | | | | |
Reserves | | | | | | | |
Metals | Estimate Size (Tonnes) | Grade (%) | Qty (Tonnes) | Qty (lbs) | Price (US$/lb) | Total Value / metal (USD) | Inground Value (USD) | |
zinc | 5,840,329 | 10.7% | 625,499 | 1,378,966,569 | 1 | $ 1,378,966,569 | $ 137,896,657 | |
Lead | 9.9% | 578,193 | 1,274,674,980 | 1 | $ 1,274,674,980 | $ 127,467,498 | |
Silver | 0.016% | 941 | 2,074,501 | 480 | $ 995,760,644 | $ 99,576,064 | |
Copper | 0.326% | 19,039 | 41,974,146 | 4 | $ 167,896,583 | $ 16,789,658 | |
| | | | | | | Reserve Value (10%) | $ 381,729,878 |
Inferred Resources | | | | | | | | |
zinc | 5,541,576 | 13.5% | 749,775 | 1,652,943,635 | 1 | $ 1,652,943,635 | $ 82,647,182 | |
lead | 11.4% | 633,402 | 1,396,389,190 | 1 | $ 1,396,389,190 | $ 69,819,460 | |
silver | 0.02% | 1,191 | 2,626,629 | 480 | $ 1,260,781,841 | $ 63,039,092 | |
copper | 0.51% | 28,484 | 62,794,754 | 4 | $ 251,179,018 | $ 12,558,951 | |
| | | | | | | Inferred Resource Value (5%) | $ 228,064,684 |
| | | | | | | Total Est. Value | $ 609,794,562 |
| | | | | | | Shares Outstanding | 125,770,000 |
| | | | | | | Value ($/share) | $ 4.85 |
| | | | | | | | |
| | | | | | | Current Value if production starts in 2 years, discounted at 20% ROI | $ 3.10 |