RE:Copper's UpOh HI disgraced FORMOR guru Agoracom hub leader YogastockSibui RedHotCoal Kim!!! I hope you are havin the BEST day!!!!
Yepperz!!! Copper is up up up. A iddy biddy wayz to go to get to $3.25 BFS base case copper for barely profitable Schaft Creek tho huh??? Before tax to. Ewe!!!
I think the BIG question hear is what do you think the AQM deal meanz for valuing Schaft Creek deal huh???
Initial Capital Cost (US$ million) | 1,122 | 1,122 |
Net Cash Flow (US$ million) | 3,592 | 2,068 |
Net Present Value at 5% discount rate (US$ million) | 1,855 | 988 |
Net Present Value at 8% discount rate (US$ million) | 1,261 | 616 |
Net Present Value at 10% discount rate (US$ million) | 971 | 435 |
Payback (years)(3) | 2.6 | 3.2 |
Internal Rate of Return (%) | 25.4 | 18.2 |
Wowsers!! Only $35 MILLION for 30% of project with NPV 10 is $971US Pretax!!! and IRR of 25.4% pretax.
Compair with Schaft Creek like with NPV 5% is $424M Pretax and IRR only 10.1%.
Zafranal project looks pretty good huh??? Better economicx and stuff than Schaft Creek. And only $35 MILLION for 30%??? Kinda sayz whole 100% Z project is valued like $116.7M.
Letz see...better project then Schaft Creek valued like $116.7M??? And Copper fox metals 25% of Schaft Creek diluted across 427.8 MILLION shares FD Wowsers!!
Say Schaft Creek project is about equal even tho Capex is higher AND NPV is way way lower AND IRR is like HALF and stuff.
Copper fox metasl 25% of $116.7M is like $29.175 M.
Fully diludted across 427.8 MILLION sharez is like 6.8 CENTZ a share. Minus the $$$ for Elmer salary AND $$$ for the desserts and $$$ for low low grade Eaglehead financing and financing and financing.
6.8 centz??? Ewe!!!
Thatz NOT a lotta yogapantz huh??? Nuh uh.
That is what I think any wayz. I dunno. Howz YOURE calc's workin out??? LOL
Have the BEST day disgraced FORMOR Agoracom hub leader YogastockSibui RedHotCoal Kim!!!
YeAH!!!!! ^_^