RE: CPR -report5 Jun 2020 17:17
Very much a sleeping giant this below posts of from a few weeks back, we could also be factoring in other minerals such as copper etc so could go anywhere - GLA
Previous Posts on Figures - lots to play for on breakout26 May 2020 12:05
We just need the RNS confirming exactly whats in ground first stop will be 7.2-10.8p (3.6p 12 month high +100 to 200%)
MC of 10-15% of in ground resource
1 million OZ is currently $1765 I calculated costs at $765
That leaves $1k per oz even if we only retained 60% of the company the rest was offset for drilling and JV partner
That leaves us $600 per oz or approx £500 per oz
500 x 1 oz = £500m very easy maths from here (MC this morning is ruffly 5m so divide 5 by the below current MC then times the current SP – 3p I then factored this by 60% for the 100m shares warrants, why it may not be 100% accurate it gives you an idea)
1m oz - £500m (MC at 10% & 15% £50-75m) 30 – 45p / 60% -16.75% = 14.98p – 22.4p
(x6.24 – x9.3 current value of holding @ 2.4p)
2m oz - £1billion (MC at 10% & 15% £100-150m) 60p – 90p / 60% - 16.75% = 29.97p - 44.95p
(x12.4 – x18.7 current value of holding @ 2.4p)
3m oz - £1.5billion (MC at 10% & 15% £150-225m) 90p - £1.35 / 60% -16.75% = 44.9p – 67.4p
(x18.7 - x 28 current value of holding @ 2.4p)
4m oz - £2 billion (MC at 10% & 15% £200-300m) £1.20 - £1.80 / 60% - 16.75% = 59.94p – 89.9p
(x24.97 – x37.46 current value of holding @ 2.4p)
5m oz - £2.5 billion (MC at 10% & 15% £250-375m) £1.50 - £225 / 60% - 16.75% = 74.9p - £1.12
(x31.25 – x46.8 current value of holding @ 2.4p)
6m oz - £3 billion (MC at 10% & 15% £300-450m) £1.80 - £2.70 / 60% - 16.75% = 89.91p - £1.35
(x37.4 – x56.19 current value of holding @ 2.4p)
7m oz - £3.5 billion (MC at 10% & 15% £350-525m) £2.10 - £3.15 / 60% = £1.05 - £1.57
(x43.75 – x65.5 current value of holding @ 2.4p)
Buy Out
1m oz - £500 million (MC at 5% & 7% £25-35m) 15p – 21p / 60% - 16.75% = 7.5p – 10.5p
(x3.12 – x4.37 current value of holding)
2m oz - £1billion (MC at 5% & 7% £50-70m) 30p – 42 p / 60% - 16.75% = 14.98p – 20.97p
(x6.23 – x8.73 current value of holding @ 2.4p)
3m oz - £1.5billion (MC at 5% & 7% £75-105m) 45p – 63p / 60% - 16.75% = 22.47p – 31.46p
(x9.47 – x13.1 current value of holding @ 2.4p)
4m oz - £2 billion (MC at 5% & 7% £100-140m) 60p – 84p / 60% - 16.75% = 29.97p – 41.95p
(x12.4 – x17.47 current value of holding @ 2.4p)
5m oz - £2.5 billion (MC at 5% & 7% £125-175m) 75p - £1.05 / 60% - 16.75%= 37.46p – 52.44p
(x15.6 – x21.85 current value of holding @ 2.4p)
6m oz - £3 billion (MC at 5% & 7% £150-210m) 90p – 1.26 / 60% - 16.75% = 44.95p – 62.9p
(x18.72 – x26.2 current value of holding)
7m oz - £3.5 billion (MC at 5% & 7% £175-245m) £1.05 - £1.37 / 60% - 16.75% = 52.44p – 68.43p
(x21.85 – x28.47)
I factored in 100m warrents and 60% ownership without these you could double or treble those buy out figures