CFR 0.00% 0.6¢ cluff resources pacific nl

possible Disallowed?

  1. 3,648 Posts.
    Was thinking this morning what would CFR be worth if there was a large number of diamonds "in them there hills"? The numbers can be mind boggling, given:

    area of 400m x 200m (probably much more than this)
    average depth of 1.25m (reported 2.5m)
    about 1t/m^3 weight
    5 cts/ton (gem quality, reported 8 cts/t)
    $50/t to process (probably a lot less)
    $200/ct (but could be much higher depending on quality)

    So:

    400m * 200m * 1.25m * 1t/m^3 * 5cts/t * $200/ct = $95m

    Now assuming a small operation of just 20,000t/pa (100,000 carats or ~$20m/pa, less $1m costs), a project life of 5 years and a discount rate of say, 8%, the NPV would be about $75m. At the present time there are about 1.7B shares, with the last sp 0.6c or an MC of around $10m.

    So on a conservative estimate AND the resource proven, the sp could be anywhere up to 4.5c. Some would think this is optimistic I guess - but what happens if the project area doubles, the announcement figures are used and the output doubled to 40,00t/pa? The value of the find rises to around $620m and the new NPV rises to about $415m or a sp around 24c!

    Given just the low sp estimate, it looks like a fair punt to me - and this is not counting any gold found either.
 
watchlist Created with Sketch. Add CFR (ASX) to my watchlist

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.