CFR 0.00% 0.6¢ cluff resources pacific nl

Was thinking this morning what would CFR be worth if there was a...

  1. 3,648 Posts.
    Was thinking this morning what would CFR be worth if there was a large number of diamonds "in them there hills"? The numbers can be mind boggling, given:

    area of 400m x 200m (probably much more than this)
    average depth of 1.25m (reported 2.5m)
    about 1t/m^3 weight
    5 cts/ton (gem quality, reported 8 cts/t)
    $50/t to process (probably a lot less)
    $200/ct (but could be much higher depending on quality)

    So:

    400m * 200m * 1.25m * 1t/m^3 * 5cts/t * $200/ct = $95m

    Now assuming a small operation of just 20,000t/pa (100,000 carats or ~$20m/pa, less $1m costs), a project life of 5 years and a discount rate of say, 8%, the NPV would be about $75m. At the present time there are about 1.7B shares, with the last sp 0.6c or an MC of around $10m.

    So on a conservative estimate AND the resource proven, the sp could be anywhere up to 4.5c. Some would think this is optimistic I guess - but what happens if the project area doubles, the announcement figures are used and the output doubled to 40,00t/pa? The value of the find rises to around $620m and the new NPV rises to about $415m or a sp around 24c!

    Given just the low sp estimate, it looks like a fair punt to me - and this is not counting any gold found either.
 
watchlist Created with Sketch. Add CFR (ASX) to my watchlist

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.