RE:RE:RE:RE:RE:27 MOZ - One of the largest discoveries in 30 years These are just a quick and easy look at the numbers if I take GT's buyout as a rough estimate and reference.
Few notes.
- Only used Gold and Silver
-TC has more Silver than GT
-GT has more Copper than TC
-TC Grade is twice that of GT
-TC deposit significantly larger than GT
-God knows how much more will be added next year
So roughly speaking Newmont paid $49.56oz.
Then assume twice the grade so twice the cost so $100oz?
Assume Pierre Lassonde is right about bidding war, assume 25% or 50% premium?
Using only fully diluted shares for AMK/TUO/TUD
Piece it together and it looks something like this
| | Total_Purchase_Price | OZ | PPoz | 20% | 20% | 60% |
| GT | $ 456,000,000 | 9,200,571 | $ 49.56 | AMK | TUO | TUD |
| TC | $ 1,311,612,446 | 26,464,000 | $ 49.56 | $ 0.57 | $ 5.20 | $ 4.29 |
| | $ 2,623,224,893 | 2X | $ 99.12 | $ 1.13 | $ 10.40 | $ 8.57 |
| | $ 3,279,031,116 | | 25% | $ 1.41 | $ 13.00 | $ 10.72 |
| | $ 4,918,546,674 | | 50% | $ 1.70 | $ 15.60 | $ 12.86 |
Then this is what I've been using which assumes $100USD (and always converted to current USD/CAD rate)
| GITG | AMK.V | | TUO.V | | TUD.V | | | |
| $ 100 | Diluted | Outs. | Diluted | Outs. | Diluted | Outs. | T_Value | |
| 27.31M_OZ | $ 1.49 | $ 1.82 | $ 13.66 | $ 13.76 | $ 11.27 | $ 12.04 | $ 3,446,549,251 | |
| 30M_OZ | $ 1.63 | $ 2.00 | $ 15.01 | $ 15.12 | $ 12.38 | $ 13.23 | $ 3,786,029,935 | |
| 50M_OZ | $ 2.72 | $ 3.33 | $ 25.02 | $ 25.19 | $ 20.63 | $ 22.05 | $ 6,310,049,891 | |
| | Diluted | Outs. | Diluted | Outs. | Diluted | Outs. | Avg, | |
| 27.31M_OZ | 364% | 468% | 388% | 391% | 273% | 299% | 364% | |
| 30M_OZ | 410% | 524% | 436% | 440% | 310% | 338% | 410% | |
| 50M_OZ | 750% | 941% | 793% | 800% | 583% | 630% | 750% | |
| | | | | | | | | |
There seem to be some similarities between both so perhaps i'm not that far off.........
Does anyone have anything that's different?