Explanation of Calculations7 Aug 2020 22:27
MTSparky, you asked if the “share price is based on Today’s Measured, Indicated and Inferred value for Empire and Red Star + the Cobalt”.
First, my apologies, I’m in Wales for a long weekend enjoying sunshine and Brains.
Let me explain the process I go through, which is divided into 2 parts.
The Empire open pit has had over 400 holes drilled into it, so it is reasonably well known, but still continues to be explored and extended. The company presented an “NI 43-101 Compliant Resource Update for the Empire Open Pit Mine showing substantial increase in gold, silver, copper, and zinc”. Look up “NI 43-101 Compliant Resource” if you don’t understand that, for it’s a key mining term. This means for us that the data is essentially a certificate of assets. I have entered these numbers from the RNS for gold, silver, copper and zinc into a spread sheet, and multiply by the price on the chosen day to get an asset value of metal in the ground. It is extremely difficult to get from there to a clear asset number for the company in terms of cash on the balance sheet, which depends on far too many parameters, such as metals concentration, analysis of the surrounding medium, access to the site, economics at the location, local environmental situation, political situation, cost of transportation, access to laboratories, etc, etc. That’s my Mr Sensible coming out. However, and this is where we are extremely fortunate, our BoD have chosen a location for us with everything is ticking absolutely the right boxes for all of the above, so if any project were going to work, it is going to be ours. So we in Phoenix could have reasonable confidence that we could extract all of those metals over time.
Now for Red Star. Here Phoenix BoD identified a “low hanging cherry”, and believed that they could get a silver mine working in short time for lower cost than the copper mine in Empire. They actually do not know the NI 43-101 Compliant Resource yet for Red Star (this is coming from the present exploration programme), but must believe they have sufficient samples to know that the vein is rich, and continuous, to be able to set a project in motion. And their independent geologist obviously agreed with them, and they have quantified a project from this, with DCF valuations coming out. Luckily Hardman left us with a formula for the value to the company from increased silver price, and the resultant impact there should be on share price, so I have just entered this into another spread sheet and present this number. The impact on share price is a relatively simple calculation since as silver (or gold) move up, the additional profit is straight to the bottom line, since costs remain the same.
You also ask about the value of Cobalt. I intend next week writing a little summary of the present situation, but for the moment we have nothing confirmed we could add to our asset base. We do have hope, and I will describe this next week.