Zen Graphene Value Proposition
Below I have used an Insitu value system to show the per share value after the PEA/Graphene at $1/5/10. These per share numbers are hard to believe. I used 85m shares fully diluted to be on the safe side.
Enjoy
VH
Albany Vein Graphite/Graphene Deposit Valuation Scenarios |
PEA Result |
$1 / gram |
$1 / gram |
$1 / gram |
$5 / gram |
$10/ gram |
43-101 Tonnage |
1418000 |
1418000 |
1418000 |
1418000 |
1418000 |
1418000 |
Recovery Rate % |
75.0% |
90.0% |
90.0% |
90.0% |
90.0% |
90.0% |
Final Tonnage |
1063500 |
1276200 |
1276200 |
1276200 |
1276200 |
1276200 |
Price per MetricTon- of Graphene @ $1/gram |
$7,500.00 |
$1,000,000.00 |
$1,000,000.00 |
$1,000,000.00 |
$5,000,000.00 |
$10,000,000.00 |
Deposit Street Value |
$7,976,250,000 |
$1,276,200,000,000 |
$1,276,200,000,000 |
$1,276,200,000,000 |
$6,381,000,000,000 |
$12,762,000,000,000 |
Insitu Value % age |
10.0% |
10.0% |
7.5% |
5.0% |
4.0% |
3.0% |
Deposit In grd Value |
$797,625,000 |
$127,620,000,000 |
$95,715,000,000 |
$63,810,000,000 |
$255,240,000,000 |
$382,860,000,000 |
ZEN Fully Diluted Shares |
63000000 |
85000000 |
85000000 |
85000000 |
85000000 |
85000000 |
Value per ZEN Share USD |
$12.66 |
$1,501.41 |
$1,126.06 |
$750.71 |
$3,002.82 |
$4,504.24 |
|
|