The future value of Teuton's undiscounted Goldstorm NSR based on Friday's closing price:
Teuton NSR = U$ 406.6 M
Weekly change = + $ 16.8 M
Teuton NSR = C$ 553.0 M
Teuton NSR/share = C$ 9.64 /share
Weekly change = + C$ 0.44 /share
Assumptions:
Gold Price = U$2329 (+$96) Indicated Resource of Gold only (not AuEq): 18.75 M ounces
- Silver & copper excluded from the NSR calculation (4.6 M AuEq)
- Inferred resources excluded from the NSR calculation (7.35 M AuEq)
TUO shares outstanding = 57.35 M, CAD/USD = 0.7352
Zero percent discount.
NSR = 0.98% (less 5% of gold price for NSR costs)
Note: Sorry, last week's Resource number was too high for my assumptions; corrected this week. Last week's corrected numbers:
Teuton NSR = U$ 389.8 M
Weekly change = + $ 13.7 M
Teuton NSR = C$ 528.0 M
Teuton NSR/share = C$ 9.21 /share
Weekly change = + C$ 0.29 /share