TSXV:AUN.H - Post by User
Post by
andre171on Aug 27, 2021 9:48am
202 Views
Post# 33775240
Evaluation 1.38 CAD
Evaluation 1.38 CAD While waiting for the first news of the operation of Virginius, I submit to your critics my assessment based on the latest forecasts on the optimistic assumption that the latter will prove to be realistic.
Based on management's forecast of a cash flow for 2022 of 50M us with silver at $ 26 per ounce and has an AISC of $ 12 taking into account byproduct credits and energy inflation and materials, I obtain a valuation of 1.28 CAD per share after exercise of all the warrants and options - Details below: based on the FC of 2022, 50M * 1,269 = 63.45M CAD * 7 = 444.15 M. Exercise of options and warrants: 4.7M * 0.61 + 6M * 1.1 + 116.265M * 0.8, i.e. a total of 112.485M and 402M shares, which gives a valuation per share of 444.15 + 112.485 = 556.635 / 402 = 1.38 CAD for a current price of 0.74 or a revaluation coefficient of 86% minimum.