Capital Raising, page-2

First 2 Last

bitluck

625 Posts.

26/02/15

12:37

Post #: 14822480

It says US$0.52 per share not A$0.052. Second paragraph says A$0.23 per share if copper prices remain at US$2.60 per pound.

Column 1

0 Project and Company Valuation

Our indicative base case project valuation of $0.52/share is as follows. This is based on the conceptual 5+8 year scenario as mentioned above and a copper price of $3.00/lb, and does not take into account any future capital raisings.

The Viscaria project is sensitive to metals prices, and the Australian dollar valuation to exchange rates. For example, a copper price of US$3.50/lb, all other things being equal, results in a risked per share valuation of A$0.88; using the current spot price of US$2.60/lb gives A$0.23/share, however still at an appreciable premium to the current share price.

	Column 1
0	Project and Company Valuation Our indicative base case project valuation of $0.52/share is as follows. This is based on the conceptual 5+8 year scenario as mentioned above and a copper price of $3.00/lb, and does not take into account any future capital raisings. The Viscaria project is sensitive to metals prices, and the Australian dollar valuation to exchange rates. For example, a copper price of US$3.50/lb, all other things being equal, results in a risked per share valuation of A$0.88; using the current spot price of US$2.60/lb gives A$0.23/share, however still at an appreciable premium to the current share price.