Projected economics from the annual report in November 2022.
I've added extra rows to the original table to show 51% of EBITDA and NPV. There is also another copy of the table showing conversions at the current exchange rate (1AUD=0.68USD).
A mine life of 10 years makes our yearly share of EBITDA similar to our current MC.
USD Project Parameter Value Copper price 7,000 7,500 8,000 8,500 9,000 9,500 Revenue (m) 569 604 639 674 709 743 EBITDA (m) 208 241 273 306 338 370 NPV (m) 54 71 88 104 121 137 IRR (%) 24 29 33 36 40 43 51% of EBITDA (m) 106 123 139 156 172 189 51% of NPV (m) 28 36 45 53 62 70 AUD (0.68USD) Project Parameter Value Copper price 10,294 11,029 11,765 12,500 13,235 13,971 Revenue (m) 837 888 940 991 1,043 1,093 EBITDA (m) 306 354 401 450 497 544 NPV (m) 79 104 129 153 178 201 IRR (%) 24 29 33 36 40 43 51% of EBITDA (m) 156 181 205 230 254 278 51% of NPV (m) 12 15 17 18 20 22
- Forums
- ASX - By Stock
- Ann: Trading Halt
Projected economics from the annual report in November 2022.I've...
-
-
- There are more pages in this discussion • 7 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 AUQ (ASX) to my watchlist
(20min delay)
|
|||||
Last
3.7¢ |
Change
-0.003(7.50%) |
Mkt cap ! $26.56M |
Open | High | Low | Value | Volume |
3.8¢ | 3.8¢ | 3.7¢ | $512 | 13.48K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 34672 | 3.7¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
4.0¢ | 182983 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 34672 | 0.037 |
2 | 229694 | 0.036 |
1 | 500000 | 0.035 |
4 | 250074 | 0.034 |
1 | 35000 | 0.033 |
Price($) | Vol. | No. |
---|---|---|
0.040 | 182983 | 2 |
0.042 | 100000 | 1 |
0.044 | 149998 | 1 |
0.065 | 57270 | 1 |
0.068 | 149999 | 1 |
Last trade - 15.48pm 03/09/2024 (20 minute delay) ? |
Featured News
AUQ (ASX) Chart |