Future speculative valuation22 Feb 2022 14:48
Ok bear with me here and apologies for the rose tinted calculations but what are people’s thoughts on the following figures, realistic or not? What are other people’s expectations/hopes and dreams for Cobra next 3 years?
2022
360m @ 2.9p = £10.4m (as of today)
423m @ 2.9p = £12.2m (as of tomorrow!)
29.6m (7% of 423m issued to David Clark if we hit 750,000oz resource this year)
452.6m @ 10p = £45.2m market cap end of 2022 assuming minimum 750,000 oz gold resources, IOCG verification and rare earth resource coming together.
2023
452.6m @ 10p = £45.2m
94m (20% market cap raise for 2023) = £9.4m placing
546m @ 20p = £109m market cap assuming JV with Andromeda, 1m oz gold resource, increasing rare earth resource, 1x IOCG drilling positive and looking more and more likely is indeed an IOCG
2024
546m @ 20p = £109m
109m (20% raise) £21.8m
655m @ 30p = £196.5m market cap end of 2024 assuming 1.5m oz gold resource, feasibility studies underway, rare earth resource increasing, IOCG deposit being proven up with extensive drilling.
2025 - bought out for £262m @ 40p per share!