I feel like the JORC table could use some work, to better understand the sensitivities analysis.
The above JORC table shows 0.3g/t from Korbel, then 0.3g/t even after adding RPM North (the Total row)...
So I've recalculated it myself, with more decimal places on the g/t, and using the SS cut-offs.
The mid-section of the above screenshot is most relevant. It uses the cut-off for Korbel as used in the SS, you'll note that adding RPM increases the grade from 0.4g/t to 0.49g/t. A 22% rise.
According to the SS sensitivities analysis, a 10% rise in grade adds $225m to NPV.
Well, this is 22%, not 10%. Worth $495m extra instead?
That's probably exaggerating a bit, since it's not Korbel's grade rising by 22%. So mixing-in RPM feed could boost the grade by 22% (if spread over 15 years), but would probably incur higher transport/infrastructure costs. So the sensitivities analysis would not apply 1:1.
Alternatively, they may front-load RPM feed to get more cashflow up front. Eg. mix-in RPM's resource over the first 7 years (instead of the full 15) and add 45% to the grade instead of 22%. Interesting. That could make it even more sensitive, by avoiding the higher discount rate of later years.
That assumes 1.5Moz from RPM North. Could grow too?
Caveat: resources ain't reserves.
- Forums
- ASX - By Stock
- NVA
- Sensitivities
Sensitivities
-
-
- There are more pages in this discussion • 19 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add NVA (ASX) to my watchlist
|
|||||
Last
20.0¢ |
Change
0.005(2.56%) |
Mkt cap ! $43.01M |
Open | High | Low | Value | Volume |
19.5¢ | 20.0¢ | 19.5¢ | $19.34K | 99.16K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
4 | 83135 | 19.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
20.0¢ | 295 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
4 | 83135 | 0.190 |
2 | 10000 | 0.185 |
4 | 174500 | 0.180 |
4 | 134650 | 0.170 |
2 | 28125 | 0.160 |
Price($) | Vol. | No. |
---|---|---|
0.200 | 295 | 1 |
0.205 | 641803 | 3 |
0.210 | 1486 | 2 |
0.220 | 6000 | 1 |
0.235 | 30000 | 1 |
Last trade - 15.58pm 21/06/2024 (20 minute delay) ? |
Featured News
NVA (ASX) Chart |
The Watchlist
FHE
FRONTIER ENERGY LIMITED
Adam Kiley, CEO
Adam Kiley
CEO
SPONSORED BY The Market Online