oxr 2009, page-7

intrinsic value 1.18 OXR's intrinsic value is 1.18

no. of shares by 2009 = 1,800 (m)
mine life 20 years

Copper -
Copper price per lbs = $1.25
Cost of recovery per lbs = .12
4 (m) tonnes OR 8816 (m) lbs
total earnings per year over the mines life = $498 (m)
Gold
Gold price per oz = $400
Cost of recovery $200
10 (m) 0z
total earnings per year over the mines life = $100 (m)

TOTAL = $600 (m)
minerals lost in processing = -20%
$480 (m) OR 27 c per share every year for 20 years
30% discount rate
27 c discounted for time and risk over 20 years gives you...... US$0.89
A$.75 = $1.18