GREY:BKSLF - Post by User
Comment by
Mining_Engineer_UBCon May 31, 2015 8:04pm
76 Views
Post# 23782828
RE:June Forecast Sensitivity Analysis of Ounces to Stock Price
RE:June Forecast Sensitivity Analysis of Ounces to Stock PriceJune 2015 Production Troy Ounces Payable Probability (%) Cash Flow (M) Market Cap (M) Stock Price 1000 5 -$0.4 $4.3 0.07 1500 10 $0.2 $4.9 0.08 2000 10 $0.8 $5.6 0.09 2500 10 $1.3 $6.8 0.11 3000 15 $1.8 $8.3 0.135 3500 20 $2.3 $10.5 0.17 4000 15 $2.9 $12.3 0.2 4500 10 $3.5 $15.4 0.25 5000 5 $4.2 $18.5 0.3 Corresponding Stock Price Valuation: 0.16