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
- Forums
- ASX - General
- oxr 2009
OXR
oxiana limited
intrinsic value 1.18 OXR's intrinsic value is 1.18no. of shares...
-
-
- There are more pages in this discussion • 3 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 OXR (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
FHE
FRONTIER ENERGY LIMITED
Adam Kiley, CEO
Adam Kiley
CEO
SPONSORED BY The Market Online