Copper Fox Metals Inc.

Welcome To the Copper Fox Metals Inc. HUB On AGORACOM Copper Fox Metals is a Canadian-based resource company focused on developing the world-class Schaft Creek Project in northwestern British Columbia.

over 12 years ago

in response to golfyeti's message

Better than eyeballing it which is tough with NPV calculations (unless you see exponential equations in colours like Doug from Weeds LOL!)...

$3.53B Capex & Golf's metal prices

Plunking Golfyeti's 3yr price projections into my spreadsheet ( CU $3.86, AU $1496, Ag $29.33 (overall pit grade of 1.7gpt)) and still using the $15/lb Mo price...

Capex on a 150ktpd operation at $3.53B (a bit optomistic)

I get a NPV (8%) of $11.01B, IRR of 24% => $6.84/FD share before factoring in the value of TcK's earn-in/financing.

$4.03B Capex & Golf's metal prices

Adding another $500M to Capex (i.e. total $4.03B) may be a bit more realistic/conservative. With the same figures as above and more Capex, I calculate: NPV(8%) of $10.5B, IRR of 21.0% => $6.52/FD share

So... Golfyeti was pretty close at $6.33/share.

dyodd

Do any Moly bugs out there have an idea of what the 3yr price for Mo is going for?