Compare this we can do many times better, page-2

First 2 Last

sailorlion

2,772 Posts.

949

12/06/18

23:31

Post #: 33666310

Originally posted by alecfra ↑

These are the nos from Prophecy.....note the grade and low recovery rate of extraction
TMT with 1% and 90%+ extraction then our PFS should result in a NPV in excess of $1bill
see their full report here...some extracts are below to illustrate my point.

https://www.prophecydev.com/projects/gibellini-vanadium/

Gibellini vanadium project, designed to be an open pit, heap leach operation in Nevada’s Battle Mountain region, is about 25 miles south of the town of Eureka. The PEA reported an after tax cumulative cash flow of $601.5 million, an internal rate of return of 50.8%, a net present value of $338.3 million at a 7% discount rate and a 1.72 years payback on investment from start-up assuming an average vanadium pentoxide price (V2O5) of $12.73 per pound. As of May 29, 2018, the price of vanadium pentoxide is $14.20 per pound according to www.asianmetal.com. The PEA was prepared by Amec Foster Wheeler E&C Services Inc. (“AMEC”), part of the Wood Group of companies. All dollar values are expressed in US dollars unless otherwise noted.
The PEA Highlights:

Column 1 Column 2 Column 3 Column 4 Column 5

1 V₂O₅ price change
V₂O₅ price $/lb
After-tax IRR
After-tax NPV $M @ 7%
After-tax cashflow $M

2 30%
16.55
69%
568.0
996.0

3 20%
15.28
63%
491.3
864.4

4 10%
14.00
57%
415.2
733.2

5 V2O5 grade change
V2O5 grade
After-tax IRR
After-tax NPV $M @ 7%
After-tax cashflow $M

6 30%
0.34%
68%
554.4
972.8

7 20%
0.31%
63%
482.4
849.0

8 10%
0.28%
57%
410.7
725.4

9 Base grade
0.26%
51%
338.3
600.4

10

Gibellini Deposit Mineral Resource at higher cut-off grades

Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7

1 Cut-off grade V₂O₅
Measured and Indicated
Inferred

2 Tons (Mt)
Grade V₂O₅ (%)
Contained V₂O₅ (Mlb)
Tons (Mt)
Grade V₂O₅ (%)
Contained V₂O₅ (Mlb)

3 @0.25% cut-off
13.8
0.35
96.4
0.5
0.271
2.5

4 @0.35% cut-off
5.5
0.43
48.0
–
–
–

Expand

Very great post, thanks for your effort, compare with PCY, TMT obviously good!!

TMT Price at posting: 45.0¢ Sentiment: Buy Disclosure: Not Held

Upvote

0 Great analysis

Top Stories

SDF

Steadfast Group sees $600M wiped off on resumed trades after Four Corners feature

DUR

Duratec snags $76.5M in works from Woodside and Defence respectively - including spy network upgrade

RMX

Red Mountain Mining: record gold prices, two projects, two greenstone belts

FRB

Firebird snaffles Environmental Permit for Jinshi plant

FBR

FBR's robotic home construction tech passes first US early-stage structural compliance check

There are more pages in this discussion • 49 more messages in this thread...

First 2 Last

Add TMT (ASX) to my watchlist

	Column 1	Column 2	Column 3	Column 4	Column 5
1	V₂O₅ price change	V₂O₅ price $/lb	After-tax IRR	After-tax NPV $M @ 7%	After-tax cashflow $M
2	30%	16.55	69%	568.0	996.0
3	20%	15.28	63%	491.3	864.4
4	10%	14.00	57%	415.2	733.2
5	V2O5 grade change	V2O5 grade	After-tax IRR	After-tax NPV $M @ 7%	After-tax cashflow $M
6	30%	0.34%	68%	554.4	972.8
7	20%	0.31%	63%	482.4	849.0
8	10%	0.28%	57%	410.7	725.4
9	Base grade	0.26%	51%	338.3	600.4
10

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7
1	Cut-off grade V₂O₅	Measured and Indicated	Inferred
2	Tons (Mt)	Grade V₂O₅ (%)	Contained V₂O₅ (Mlb)	Tons (Mt)	Grade V₂O₅ (%)	Contained V₂O₅ (Mlb)
3	@0.25% cut-off	13.8	0.35	96.4	0.5	0.271	2.5
4	@0.35% cut-off	5.5	0.43	48.0	–	–	–

Compare this we can do many times better, page-2

Top Stories

Steadfast Group sees $600M wiped off on resumed trades after Four Corners feature

Duratec snags $76.5M in works from Woodside and Defence respectively - including spy network upgrade

Red Mountain Mining: record gold prices, two projects, two greenstone belts

Firebird snaffles Environmental Permit for Jinshi plant

FBR's robotic home construction tech passes first US early-stage structural compliance check

Featured News