Link: http://www.westafricanresources.com/wp-content/uploads/2017/11/WAF.pdf
Other coverage: http://www.westafricanresources.com/investor-centre/analyst-coverage/
Notable updated number:
Au production: 152Kozpa
Cashflow: US$91mpa
NPV: US$532m
Column 1 Column 2 Column 3 Column 4 0 Sanbrado Open Pit FS Hartleys BC (old) Hartleys BC (new) 1 LOM Strip Ratio (x) 5.0x 5.1x 5.0x 2 Reserve or Mining Inventory - Base 16.8Mt @ 1.7g/tAu for 0.89Moz 20Mt @ 2.5g/t Au for 1.6Moz 20Mt @ 2.6g/tAu for 1.6Moz 3 Resource - Base 21.1Mt @ 2.36g/tAu for 1.55Moz 23Mt @ 2.6g/t Au for 1.9Moz 24Mt @ 2.7g/tAu for 2.1Moz 4 Operation Scale (Mtpa) 2.0Mtpa 2.0Mtpa 2.0Mtpa 5 LOM Head Grade g/t 1.7g/t 2.4g/t 2.6g/t 6 LOM Recovered Grade g/t 1.4g/t 2.2g/t 2.4g/t 7 LOM Gold recovery 90.70% 91% 92% 8 Total Gold Produced 0.81Moz 1.25Moz 1.52Moz 9 Total Gold Produced pa 93Kozpa 139Kozpa 152Kozpa 10 Current Assumed Mine Life (yrs) 8.75yrs 9.0yrs 10.0yrs 11 Commencement Date (qtr) Jun-19 Jun-20 Jun-20 12 LOM avg selling price (US$/gold oz) US$1200/oz US$1225/oz US$1213/oz 13 LOM Cash Costs (US$/gold oz) US$717/oz US$573/oz US$517/oz 14 LOM AISC (US$/gold oz) US$759/oz US$635/oz US$612/oz 15 LOM Operating Margin (US$mpa) US$41mpa US$82mpa US$91mpa 16 Capex - Pre-production US$131m US$153m US$161m 17 Pre-tax NPV @ 5% US$143m US$412m US$532m
Hartleys updated ANALYST COVERAGE
-
- There are more pages in this discussion • 18 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 WAF (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
$1.43 |
Change
-0.010(0.70%) |
Mkt cap ! $1.620B | |||
| Open | High | Low | Value | Volume |
| $1.40 | $1.44 | $1.40 | $5.115M | 3.599M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 1 | 7970 | $1.42 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $1.43 | 18415 | 1 |
View Market Depth
| Last trade - 16.10pm 30/07/2024 (20 minute delay) ? |
| WAF (ASX) Chart |