I've run a basic NPV calc in excel for phase 1 using the DFS numbers.
40yr LOM - I've just hidden the repetitive lines in the chart for years 3-38.
Orange column - My phase 1 NPV comes out at 526M vs the DFS 460M. Close enough I think to get an idea of the effect of the royalty increase.
Green column - The increased royalty decreases the Phase 1 NPV by ~ 8%.
I've run a basic NPV calc in excel for phase 1 using the DFS...
Add GLN (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
32.0¢ |
Change
-0.025(7.25%) |
Mkt cap ! $130.1M | |||
| Open | High | Low | Value | Volume |
| 35.0¢ | 36.0¢ | 31.0¢ | $1.144M | 3.404M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 1 | 8700 | 32.0¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 32.5¢ | 161842 | 11 |
View Market Depth
| Last trade - 15.46pm 10/05/2024 (20 minute delay) ? |
|
|||||
|
Last
32.0¢ |
Change
-0.025 ( 8.10 %) |
||||
| Open | High | Low | Volume | ||
| 35.5¢ | 36.0¢ | 31.0¢ | 1997630 | ||
| Last updated 15.59pm 10/05/2024 ? | |||||
| GLN (ASX) Chart |