Ann: Presentation - RIU Fremantle, page-31

i think you mentioned some very interesting points. in particular, an increase in discount rate from 8% to 12% is conceivable in the current economic environment. however, i would assume more like 10% here. when i feed my table with your data, i get the following numbers (all in usd / all dyor):



i currently don't have access to my laptop, so only the mobile version. my table assumes many more calculations (depreciation, interest repayments, ..).

according to mondy's numbers, the irr after taxes in my model is 15.64% and the repayment is extended from 2.2 years to ~5 years. i can show you everything else when i get later my laptop. it's really too tiring for me when i'm mobile.

it should be noted that there is currently no hard rock project that has comparable profitability once i make similar assumptions. please always dyor. maybe i could help.