RE: Initial met test work26 Apr 2022 19:30
CRK and Steve
The following context may help on Josemarie buyout - some notes I had made earlier when I reviewed the technical report
1. Josemarie is 3.5Mt Cu Eq and relatively gold rich. (7751 mmlbs CuEq with gold 0.22g/t)
2. Josemarie sold for 30+% of NPV ($485M sale price v NPV $1.5bn)
3. Metal prices used for NPV now appear low as the report was written in late 2020 it assumed Copper $3/lb, Gold $1500/oz, Sliver $18/oz.
4. Sensitivity analysis provided in the technical report shows that increasing metal prices by 20% gives NPV of $2.9bn versus $1.5bn.
5. The buyout by Lundin of Josemarie is described as being a buyout of a sister company as Lundin family already had shares in Josemarie. The NPV buyout percentage was perceived by financial commentators as a good deal for the acquirer - Lundin - perhaps considering the low assumed metals price.
Factors which may influence an NPV based buyout of Bushranger versus the percentage achieved for Josemarie
1. 5 years up front capital spend with no revenue at JM.
2. Challenging geopolitical environment at JM - risk factor
3. Challenging inflation, exchange rate at JM - risk factor
4. Seismically active area with resources at high altitude, 7 hours from nearest city and average temperate -1.9C at JM
5. JM has (likely) greater level of proven resources than BR and total resource size at JM is 3.5Mt