Welcome to the Crystallex HUB on AGORACOM

Crystallex International Corporation is a Canadian-based gold company with a successful record of developing and operating gold mines in Venezuela and elsewhere in South America

Hub Home

> Log In

Demo Video
Private Messages
Edit My Profile
View/Edit Portfolio

AGORACOM News Flash

AGORACOM WIRE - FRIDAY MAY 25TH, 2012

FOCUS METALS (TSXV:FMS) Changes Its Name to Focus Graphite Inc.

Aim to develop and manufacture the best technology graphite in the world
Additional shareholder value will come from investment in commercialized graphene through joint venture partner, Grafoid Inc.

Read More | *SPONSOR

INTERNATIONAL PBX VENTURES (TSX:PBX) Signs Copaquire Joint Venture Option Agreement - $90M Potential Payment Read More

AGORACOM Maintenance Alert: Friday Evening Downtime for About an Hour Read More

LOMIKO METALS (TSXV:LMR) Graphite and Zinc Price Outlook is Favourable Through 2013 Read More | *SPONSOR

Message: Ortega opens her big mouth ...Again!! reported 1 hour ago

Reply New Message

« Prev Message Back To Forum Go to Threaded View Next Message »

ibelieveinkry

Rank: [?]

Mail Room

Points: [?]

246

Rating: [?]

Votes: 18 Score: 2.0

Currently 2.0/5 Stars.

Your Vote:

Please Log In to Vote

Did you know? You can earn activity points by filling your profile with information about yourself (what city you live in, your favorite team, blogs etc.

Re: Ortega opens her big mouth ...Again!! reported 1 hour ago

in response to Re: Ortega opens her big mouth ...Again!! reported 1 hour ago by oldandlazy

posted on Jun 21, 08 05:22PM

By looking at the share price and the volume, I expected there will be something happen in the near future. I truly believe, this share price does give some heat to our management.

At this moment, we can combined it with the excellent comments by Ortega!

As long as the truth reason is profit sharing rather than the environmental concern, there are every reasons to support that Crystallex will mine LC.

Just did a NPV sensitivity for the LC project with the following assumptions:

Gold Price stay flat at 900 per ounce. Production of 252K ounce for the first five years and 233K ounce thereafter until year 65.

Net Profit Margin (Net Income/Revenue) is a variable along with WACC.

Here is the result of the NPV of the project (In Million).

I personally believe that the NPM of 25% - 30% with WACC of 5% - 7% is a valid assumptions.

	Net Profit Margin
	25.0%
WACC
2.0%	$1,918
2.5%	$1,696
3.0%	$1,511
3.5%	$1,357
4.0%	$1,227
4.5%	$1,117
5.0%	$1,023
5.5%	$942
6.0%	$872
6.5%	$811
7.0%	$757
7.5%	$710
8.0%	$668
8.5%	$631
9.0%	$597
9.5%	$567
10.0%	$539
10.5%	$515
11.0%	$492
11.5%	$471
12.0%	$452

	Net Profit Margin
	30.0%
WACC
2.0%	$2,301
2.5%	$2,035
3.0%	$1,813
3.5%	$1,628
4.0%	$1,473
4.5%	$1,341
5.0%	$1,228
5.5%	$1,130
6.0%	$1,046
6.5%	$973
7.0%	$909
7.5%	$852
8.0%	$802
8.5%	$757
9.0%	$716
9.5%	$680
10.0%	$647
10.5%	$617
11.0%	$590
11.5%	$565
12.0%	$542