This is my analysis:
1 POG ,150 2 AISC $850 3 Lost Dog recoverable ounces gold 130,000 4 Black Cat recoverable ounces gold 22,000 5 Panther recoverable ounces gold 10,000 6 Shares on Issue including options 3,600,000,000 7 Debentures $18,000,000 8 Cash on hand $10,000,000 9 Revenue from options $27,196,338 10 Tax rate 27.5% 11 Tax credit $8,000,000 12 13 Pre tax revenue $210,600,000 14 Plus Current Assets $220,600,000 15 Plus Options $247,796,338 16 Less Liabilities $229,796,338 17 18 Pre tax valuation based on current resources $0.0638 19 Tax before credits $57,915,000 20 Tax after credits $49,915,000 21 Company valuation based on current resources $179,881,338 22 Post tax valuation based on current resources $ 0.0500 23 24 Upgrade Value Company Value Share Price 25 10% Lost dog pre-tax valuation $169,000,000 26 10% Lost Dog post-tax valuation $122,525,000 $302,406,338 $0.084 27 20 % Derisked post-tax valuation of surrounding tenement (130k oz) $122,525,000 $424,931,338 $0.118 28 30 % Derisked post-tax valuation of surrounding tenement (130k oz) $122,525,000 $547,456,338 $0.152 29 40 % Derisked post-tax valuation of surrounding tenement (130k oz) $122,525,000 $669,981,338 $0.186 30 50 % Derisked post-tax valuation of surrounding tenement (130k oz) $122,525,000 $792,506,338 $0.220 31 60 % Derisked post-tax valuation of surrounding tenement (130k oz) $122,525,000 $915,031,338 $0.254 32 70 % Derisked post-tax valuation of surrounding tenement (130k oz) $122,525,000 $1,037,556,338 $0.288 33 80 % Derisked post-tax valuation of surrounding tenement (130k oz) $122,525,000 $1,160,081,338 $0.322 34 90 % Derisked post-tax valuation of surrounding tenement (130k oz) $122,525,000 $1,282,606,338 $0.356 35
- Forums
- ASX - By Stock
- Top up or miss out
This is my analysis:POG$2,150 AISC$850 Lost Dog recoverable...
-
- There are more pages in this discussion • 1,853 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 BCN (ASX) to my watchlist
|
|||||
Last
2.3¢ |
Change
0.000(0.00%) |
Mkt cap ! $86.40M |
Open | High | Low | Value | Volume |
2.4¢ | 2.4¢ | 2.3¢ | $31.68K | 1.334M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 1409802 | 2.3¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
2.5¢ | 2207463 | 7 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 1409802 | 0.023 |
10 | 1581467 | 0.022 |
7 | 812647 | 0.021 |
6 | 5026841 | 0.020 |
1 | 30000 | 0.019 |
Price($) | Vol. | No. |
---|---|---|
0.025 | 2207463 | 7 |
0.026 | 2366821 | 5 |
0.027 | 125000 | 1 |
0.028 | 3083333 | 2 |
0.030 | 320800 | 1 |
Last trade - 15.36pm 06/09/2024 (20 minute delay) ? |
Featured News
BCN (ASX) Chart |