Liard shares

Welcome To the Copper Fox Metals Inc. HUB On AGORACOM

CUU own 25% Schaft Creek: proven/probable min. reserves/940.8m tonnes = 0.27% copper, 0.19 g/t gold, 0.018% moly and 1.72 g/t silver containing: 5.6b lbs copper, 5.8m ounces gold, 363.5m lbs moly and 51.7m ounces silver; (Recoverable CuEq 0.46%)

Reply New Message

Prev Message Back To Forum Threaded View Next Message

MoneyK

Rank: Treasurer [?]

Points: 8317 [?]

Votes: 61 Score: 2.5 [?]

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.)

Liard shares

posted on Nov 21, 2020 10:15AM

Based on my understanding,

Liard share owners are entitled to 30% of the net proceeds
Copper Fox owns 7.96% of them (joint venture + direct ownership)
Net proceeds are based on Revenues - C1 Cost

Assuming Schaft Creek would produce 400Mlbs CuEq at $3.15 US, exchange rate at 0.77, C1 cost of $0.70 CA and mine life of 21 years that would mean:

(Revenues) - (C1 cost) = (400M x $3.15 x 1.3) - (400M x 0.70) = 1,358M (net procceeds)

1,358M x 30% x 7.96% = 32.5M dividend per year.

I'll let you extrapolate how much that is worth in today's dollars, but I'm thinking easily between 320M (NPV 8%) & 500M (NPV 3%)... and that's for 21 years only...