North Shore Uranium Ltd NSU

Primary Symbol: V.NSU

Energy

North Shore Uranium Ltd. is a Canada-based company, which is engaged in the exploration for uranium deposits at the eastern margin of Saskatchewan’s Athabasca Basin. The Company conducts its exploration programs on its two properties, the Falcon Property and the West Bear Property. The Falcon Property is located approximately 35-kilometer (km) east of the former Key Lake Mine and the active Key Lake uranium mill which processes ore from the McCarthur River Mine. The West Bear property consists of five mineral claims totaling 4,511 hectares located at the eastern edge of the Athabasca Basin which hosts two producing uranium mines.

TSXV:NSU - Post by User

North Shore Uranium Ltd

<< Previous

Bullboard Posts

Next >>

Post by StewartCatsoon Nov 04, 2017 6:17pm

344 Views

Post# 26906906

The Impact of Financing on NAV

For anyone interested in some numbers that show how financing will impact the NAV of NSU over the next few years.

Table values are in millions of USD.

	Cash Balance Millions	Finan-cing	Loan & Interest Expense	Divid-ends	Timok After-tax CF	Initial Invest ment	FREE PORT & ETAC	Bisha After-tax CF	With Financing NSU After-tax CF	NAV	NAV/ share	EPS	PE (10x)
2017	151	0	0	-3.03	0	0	0	3	0	707	$2.34	$0.00
2018	107	0	0	0	0	-62	0	18	-44	751	$2.48	-$0.15
2019	26	150	-23	0	0	-178	-45	15	-231	953	$3.13	-$0.76
2020	27	310	-56	0	0	-262	0	9	-309	1337	$4.38	-$1.01
2021	30	140	-58	0	95	-127	-50	3	-137	1582	$5.17	-$0.45
2022	278	0	-167	0	470	0	-12.5	-42	248	1706	$5.57	$0.81	$8.12
2023	565	0	-177	0	464	0	0	0	287	1820	$5.95	$0.94	$9.42
2024	824	0	-177	0	436	0	0	0	259	1920	$6.27	$0.85	$8.50
2025	1019	0	-177	0	372	0	0	0	195	2008	$6.56	$0.64	$6.40
2026	1146	0	-177	0	303	0	0	0	126	2087	$6.82	$0.41	$4.14
2027	1382	0	0	0	237	0	0	0	237	2162	$7.07	$0.78	$7.76
2028	1595	0	0	0	212	0	0	0	212	2225	$7.27	$0.70	$6.97
2029	1769	0	0	0	174	0	0	0	174	2276	$7.44	$0.57	$5.70
2030	1922	0	0	0	153	0	0	0	153	2316	$7.57	$0.50	$5.03
2031	2062	0	0	0	140	0	0	0	140	2347	$7.67	$0.46	$4.59
2032	2186	0	0	0	124	0	0	0	124	2370	$7.74	$0.41	$4.06
2033	2297	0	0	0	111	0	0	0	111	2385	$7.79	$0.36	$3.64
2034	2371	0	0	0	74	0	0	0	74	2392	$7.82	$0.24
2035	2434	0	0	0	63	0	0	0	63	2393	$7.82	$0.21
2036	2446	0	0	0	12	0	0	0	12	2390	$7.81	$0.04
2036-38	2386	0	0	0	0	0	-60	0	-60	0	$0.00	$0.00