RE: 5% based on the PFS's?19 Jun 2022 19:15
spoon key - the valuation of the 5% has no bearing on the remaining 25% from an SP perspective and it would be de-ramping to suggest otherwise, so I guess we can knock that on the head. In terms of the valuation we do not know what the JV agreement says so we can't speculate otherwise. You can do all the number crunching in the world but what you need to know is what parameters the two companies are working to. Without that all your calculations are flawed no matter what you try to say.
There are just too many parameters to come to any reasonable judgement including, but not limited to, the following:
1. POG used by NCM
2. POG used by Greatland
3. POG at today's value which has moved on since PFS in October 2021
4. AISC life of mine used by NCM
5. AISC life of mine used by GGP
6. AISC currently being negotiated
7. Copper price used by NCM
8. Copper price used by GGP
9. Today's copper price
10. Total operating cost life of mine used by NCM
11. Total operating cost used by GGP
12. Current negotiating total operating cost
13. Capital project assumption NCM
14. Capital project assumptions GGP
15. Current capital costs being negotiated
16. Exchange rate used by NCM
17. Exchange rate used by GGP
18. Current exchange rate being negotiated
19. Discount factor to be applied
20. Discussions on ore to be milled - 2mtpa, 3 mtpa or some other figure
21. life of mine discussions - still 9 years or some other figure? Potential effect on NPV
22. Average gold grade NCM
23. Average gold grade GGP
24. Current average grades being negotiated
25. Ditto for copper
26. Gold produced over life of mine - as per NCM
27. Gold produced over life of mine - as per GGP
28. Extent to which PFS calculations are used
29. Extent to which GGP's updated MRE is to be used
30. Any other MRE being prepared for NCM's 30 June accounts - ready for August release.
31. What an arbitrator might conclude if used.
etc etc etc