Amapa valuation17 Jun 2022 09:49
Amapa potential Profits and NPV at current ore prices (all my own estimates/calculations DYOR etc...)
Net Profit (100%) $228,956,780
Net Profit 49% $112,188,822
Net Profit 49% (GBP) £91,218,488
Net Profit 27% (GBP) £50,263,248
After tax NPV8 (100%) 25yr $1,611,273,629
After tax IRR (100%) 25 yr 45.64%
After tax NPV8 (49%) 25yr $789,524,078
After tax NPV8 (100%) 14yr $1,202,238,020
NPV8 (49%) GBP 25 yr £641,946,237
IRR (49%) 25 yr 40.78%
NPV8 Per Cadence share (49%) £3.72
Earnings Per Cadence Share (49%) £0.53
NPV8 (27%) GBP £353,725,478
IRR (27%) 40.91%
NPV8 Per Cadence share (27%) £2.05
Earnings Per Cadence Share (27%) £0.24
Per Cadence share 25% risked NPV (27%) £0.51
25% risked NPV (27%) £88,431,369