GREY:NEVDQ - Post by User
Comment by
Notgnuon Mar 11, 2021 5:45pm
140 Views
Post# 32781669
RE:For you geeks 97.2% under evaluate should be $8.24
RE:For you geeks 97.2% under evaluate should be $8.24That's some pretty fancy azz stuff, though none of it I really understand. Can you translate it into dumb guy math? What copper price assumptions are included? Etc>
N.
theblueredfly12 wrote: Wait for hit
| | Calculation | Result |
| Terminal Value | FCF2030 × (1 + g) ÷ (Discount Rate – g)
= $1 671,182 x (1 + 1.54%) ÷ (9.23% - 1.54% ) | $22 075,99 |
| Present Value of Terminal Value | = Terminal Value ÷ (1 + r)10
$22 076 ÷ (1 + 9.23%)10 | $9 133,38 |
| TSX:NCU Discount to Share Price |
| | Calculation | Result |
| TSX:NCU Total Equity Value |
| | Calculation | Result |
| Exchange Rate | USD/CAD
(Reporting currency to currency of TSX:NCU) | 1.265 |
Value per Share
(CAD) | = Value per Share in USD x Exchange Rate (USD / CAD)
= $6.52 x 1.26 | CA$8.24 |
| Value per share (CAD) | From above. | CA$8.24 |
| Current discount | Discount to share price of CA$0.17
= (CA$8.24 - CA$0.17) / CA$8.24 | 97.9% |
| Total Equity Value | = Present value of next 10 years cash flows + Terminal Value
= $2 760 + $9 133 | $11 893,38 |
Equity Value per Share
(USD) | = Total value / Shares Outstanding
= $11 893 / 1 825 | $6,52 |
Live long and prosper The 5 gallons bucket will be useful to carry all the money.