Phosphate Rock back over US$100 Tonne, page-2

I've done some rough Ammaroo NPV calculations using info from the feasibility study. Given VRM used US$84 per tonne in their FS pricing example (page 11 of announcement), phosrock prices @ US$102.50 are up 22%. Using the NPV sensitivities chart (page 6) this could/should add $321mil to Ammaroo's NPV. The current weak A$, down more than 5%, adds at least another $78mil to the NPV.

Bottom line is VRM has a current market cap under $14.5mil , less KLPP implied value of $4.5mil means Ammaroo is valued at less than $10mil for an NPV of over $700mil.

Lake amadeus is just cream on the cake.

http://www.alicespringsnews.com.au/2018/11/07/its-remote-desolate-and-worth-billions/



*Sure, prices will vary in future and I've made plenty of assumption here.