I was curious what affect using higher metal pricing would have... but also using a higher C$ exchange rate.

If I use copper price at $3.75, Gold $1,600, Silver $22.00, and Moly $10.00.  Exchange rate of 0.82. Discount rate is still  8%..  The NPV goes to $7.2 billion (higher C$ really brings it down) and the IRR jumps to 37.3%.. 

That means Copper Fox's 25 portion of hte NPV would be $1,8 bilion which using 550 million outstanding shares gives us $3.27 / share.  I will take it - but I don't expect that high - but even 50% of that is still $1.63/share.  Plus we still have VD.   I sure hope Elmer and company can get a deal done by early Fall.  One sale will drive speculation for what we can get for the other deposit. 

I hope my math isn't getting more excited that I should.