Developing the Albany Graphite Deposit

Hydrothermal Graphite Deposit with the Potential to Produce Natural, High-Purity Graphite

Sponsored
Message: Zen valuations

The Cat stole this from SI posted by Valu Hunter. 

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
Rep

 

 

Share
New Message
Please login to post a reply