re: Ann: Ativa Zone - Indicated and Inferred ... Ran a very conservative 10 year (GRAPHITE ONLY) scenario thru my calc with following assumptions:
- Throughput: 800k tonnes pa
- CAPEX: $100M
- Graphite grade: 18%
- Graphite price: $1,200 AUD per tonne
- Discount rate: 10%
- Tax (incl royalty): 35%
This gives a net cashflow of $742M and a discounted NPV of $417M.
If I add vanadium (starting from year 2), with a vanadium price of $5 per lb and grade at 0.40%, the net cashflow jumps to around $846M and NPV to around $473M. However this is pretty basic...upgrading vanadium product can generate significantly more but not possible to factor this in to calc.
Cdchi1
Ann: Ativa Zone - Indicated and Inferred Resource, page-7
-
- There are more pages in this discussion • 9 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add SYR (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
29.5¢ |
Change
-0.010(3.28%) |
Mkt cap ! $305.2M | |||
| Open | High | Low | Value | Volume |
| 30.5¢ | 31.5¢ | 28.8¢ | $1.303M | 4.397M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 1 | 10000 | 29.0¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 30.0¢ | 178939 | 5 |
View Market Depth
| Last trade - 16.10pm 04/10/2024 (20 minute delay) ? |
| SYR (ASX) Chart |