Nevada Copper Corp NEVDQ

For you geeks 97.2% under evaluate should be $8.24

[theblueredfly12]

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 Total Equity Value
	Calculation		Result
TSX:NCU Discount to Share Price
		Calculation		Result
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
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%

Live long and prosper  The 5 gallons bucket will be useful to carry all the money.

[Notgnu]

That'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.

[Joecanada13]

8$ is ideal share price for me. Will buy you an airstream NOTGNU 

[Notgnu]

Damb straight I would Joe... but it would have to be a dented and scraped up old one pimped out inside with new Danish Modern teak interior and the new coffee maker that I was going to give to fishmillion until he had a hissey fit and disappeared.  N.