Stephan Bernstein, CEO of GreenRoc, details the PFS results for the new graphite processing plant. Watch the video here.
Just an additional note - This is just rudimentary figures to show NAV and estimated profits, it doesn't taken into account factors such as G&A/Salary or estimate changes in price, further discovery in future.
LOM not technically the correct term, but serves the same purpose.
I do this for myself to show magnitude of potential, but always fun to share with others - DYOR etc etc
Following KeithOZ's advice on contract price guidance ($225 +/- 10%), I have revised calculations for the 3 risked and 3 un-risked estimates. Categories as follows: BCF estimate, spot NAV, contract NAV, estimated NAV profit (contract NAV - OPEX + Gov carry ($60/mcf, up from $37 2019 est with inflation)) and LOM (1/2/3 plant).
Rough estimated profit per year for 1/2/3 plants - $66.5m/$133m/$190m
1U/P90 Risked Estimate: 3.05 / $1,372,500,000 / £762,500,000 / $579,500,000 / (8.7/4.4/3.1)
2U/P50 Risked Estimate: 14.04 / $6,318,000,000 / $3,510,000,000 / $2,667,600,000 / (40.1/20.1/14.0)
3U/P10 Risked Estimate: 53.83 / $24,223,500,000 / $13,457,500,000 / $10,227,700,000 / (153.8/76.9/53.8)
1U/P90 Un-Risked Estimate: 30 / $13,500,000,000 / $7,500,000,000 / $5,700,000,000 / (85.7/42.9/30.0)
2U/P50 Un-Risked Estimate: 138 / $62,100,000,000 / $34,500,000,000 / $26,220,000,000 / (394.3/197.1/138.0)
3U/P10 Un-Risked Estimate: 521 / $234,450,000,000 / $130,250,000,000 / $98,990,000,000 / (1488.6/744.3/521.0)
@Keithoz
Follow up to your comment in reply to the original post. Are we sure we wouldn’t be selling for higher to end users? Both the pre-IPO scoping study which was then reiterated by David in the AGM quote our sale price at ‘$350 or over’.
Does anybody have any (preferably up to date) financials on yearly cost of salaries and G&A?