RE: Possibility of 1:1 Cu/Au Porphyry?6 Mar 2021 11:52
Part 1,
I'd like to add some thoughts to Andrew4444's posts. Maybe a share value sensitivity study is too grand a name but I thought it would be good to look at what factors drive the value of one of our shares. Just to set the baseline that Andrew set out about a week ago and assumes that AA or a similar miner is willing to purchase the asset.
The value of a share can be estimated from the follow calculation.
The volume of the asset (Length x width x depth) in meters - gives volume of porphyry
multiplied by the density of the rock (given as 2.7 T/cubic m by CB) - gives mass of resource
multiplied by the mass of copper per ton of resource (incl other minerals [Cu equiv]) - gives mass of copper equ in porphyry
multiplied by the market price of copper per ton - gives $ value of the asset
multiplied by the % of that asset value that a mining company is willing to pay XTR
multiply by the $/£ exchange rate - gives value in £.
And finally that £ value is divided by the number of shares in circulation.
As some posters pointed out, the volume of the asset is the biggy as it is a cubed function. If one uses a simplistic sphere as a demonstration, if one were to double of the radius of a given sphere then the volume inside the larger sphere is 8 time greater than the smaller sphere: so size matters! CB reinforced this view when he made remakes that implied he was not worried about Cu grades but I think this may have been based on the fact that (I believe I'm right in saying [as I'm no geologist])) that local porphyry systems tend to have similar Cu grades and hence grades should not be an issue (a feeling reinforced by the hand held X-ray device). Some posters have also made comments to almost suggest that as long as we get to 2M tons, grades were almost irrelevant. Personally I think a little differently. Take the almost daily comments about the price of Cu. If the market price were $8500 and one were to compare the effect of that to the company value when Cu is valued at $9500 then the % uplift would be around 12%. All well and good. It all helps but it's not Earth shattering. If however you compare the value of a huge resource at 0.2 % Cu to one at 0.4% Cu then the value to the potential mining purchaser is 100% greater - making 12% look almost inconsequential. Actually, I'd say 0.4% Cu is worth more than that. From the mining company's point of view, a 0.4% Cu resource suggests that cashflow can be doubled relative to a 0.2% Cu resource as for any given ore mined they would access twice the copper. Consequently, doubling the Cu grade makes the asset at least approximately twice as attractive as the 0.2% resource and the company would presumably reflect this in the offer made to XTR based on the fair market value. So, Cu grade affects not only the value in the ground but the relative attractiveness of the asset to the mining company which should be reflected in any potential offer. See next message.