Starlight free cash flow (conceptual guesstimate) based on peer group scoping study recently completed to the north for extraction of 175,000 tonne open pit at 4.14 g/t gold.
Starlight strike length is 115m x 25m width x 250m depth (open beyond this depth) = 1,940,625 metric tonnes. Conceptual study to strip 2 meters of overburden and extract 200,000 tonnes (12 month campaign) at a theoretical grade of 8-12 g/t gold (recovered grade). that is 7,762.5 tonnes per vertical meter, so open pit depth is a very shallow 27.76 meters (including 2 meters of overburden).
Administration, wages, permits, utilities $75,000 per month x 12 = $900,000
Operating infrastructure including power $40,00 per month x 12 = $480,000
Direct mining costs $10 tonne x 200,000 = $2,000,000
Drill and blast costs $1 tonne x 200,000 = $200,000
Grade control costs $4 tonne x 200,000 = $800,000
Transport costs (125km 15c tonne per km) $18.75 tonne x 200,000 = $3,750,000
Processing cost $35 tonne x 200,000 tonnes = $7,000,000
Total CAPEX + OPEX = $15,130,000
Gold 8 g/t au 200,000 t. = $53,333 gold ozs. @ US$1910 / A$2,655 = $141,599,115
Less $15,130,000 = $126,469,111 free cash flow
Gold@12 g/t au 200,000 t. = 80,000 gold ozs. @ A$2,655 = $212,400,000
Less $15,130,000 = $197,270,000 free cash flow
Conceptual Study only, do your own Due Diligence
- Forums
- ASX - By Stock
- MGV
- Starlight EBITDA $126.5M - $197.3M
Starlight EBITDA $126.5M - $197.3M
-
-
- There are more pages in this discussion • 47 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 MGV (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
1CG
ONE CLICK GROUP LIMITED
Mark Waller, MD
Mark Waller
MD
Previous Video
Next Video
SPONSORED BY The Market Online