Verde Agritech Ltd T.NPK

Up to C$98.04 Net Present Value Per Share ( Plant 3 Expansio

[rodrabal]

Next planned expansion presents robust economics for Plant 3:

Up to C$98.04 Net Present Value Per

Share*

* Estimated Net Present Value after tax of US$3.97 billion, with 8% discount rate and Internal Rate of Return of 560.86%, based on the NI 43-101 Pre-Feasibility Technical Report Cerrado Verde Project elaborated by the Verde in 2022, assuming a potash price at less than a third of current Potassium Chloride. NP and'IR were calculated considering the 10Mtpy production

Scenario, with the K_0 + S + Micronutrients Product composition. Currency exchange rate: US$1.00 = C$1.29.

USS3.97 billion = C$5.12 billion NPV after tax divided by 52,234,844 shares outstanding as of June 30, 2022. The PFS relies on a

KCI CFR Brazil port long term price of US$368.65 per tonne.

For further information, see press release issued by the Company on May 16, 2022: https://investor.verde.ag/w-content/uploads/2022/05/Verde-AgriTech-Press-Release-Pre-Feasibility-Results-May-16-2022.pdf

The PS can be accessed at: https://investor.verde.ag/wp-content/uploads/2022/05/NI-43-101-Pre-Feasibility-Technical-

Report-for-the-Cerrado-Verde-Project.pdf

[rudinm]

First they have to make it to 2.5 million tons of sales ¡¡¡¡¡ That is 4X more then 2022 sales and that is a lot and it looks like that takes 2-4 years after yesterdays forcast

[rodrabal]

With there 3 million ton capacity they have now. The NPV should be approximately about 1/3 the price of the 10 million tons,with the plant 3 expansion. So that would work out to be approximately $30-33 dollars per share. This is based on there $368.00 base price per ton divided by there 52 million shares. Which is way under the price per ton potash is going for now. Now they need to produce and

[rudinm]

I think there somthing wrong with that calculation..... if the 2.6 million tons ( difficulte to max 3 million production) I think to profit per share is arount 1.5-1.8 cd$  at a 10p/e round 15 $ shares price max. and as i have mention it will take a lot to get sales up to that volume.....just look at this year forcast , not to convinciong yet

[Benedictus]

  That is inaccurate. The economics of plant 3 are radically improved over the combination of plant 1 and 2. A scaled up plant 3 will be far more economically efficient than the current 3Mt plant 1 & 2 production capacity allows . You must also factor in the long term delivery cost per ton expenses in their PFS and consider how much higher delivery per ton is running right now. I wonder