Member Info for Wilco_Roger

I've been calculating this on the go over the last few days so check the numbers for yourselves but pretty sure they are around and about right. Certainly way more than some want you to beleive.

Rough figures

Base Case (middle ground between $3.5b and $5.5b)

Approx $0.30 per billion = $1.30 (£0.95)

Based on what I could find, DYOR.

To estimate the mined value of Eurasia Mining’s assets in the context of a full company sale, we need to go from in-situ resource value (theoretical metal worth in the ground) to a more realistic sale valuation, taking into account:

1.In-Situ Metal Value (already calculated)

From previous analysis:

Eurasia Mining’s PGM+Au in-situ value ≈ $50–68 billion USD

This includes:

Monchetundra + flanks + Nyud + NKT (80–120 Moz Pt Eq)

West Kytlim (~3–5 Moz Pt Eq)

Plus significant nickel/copper value likely worth another $10–20 billion at current prices.

2. Apply Industry-Wide Recovery and Economic Discount Factors

In-situ value ≠ actual sale price. M&A transactions apply heavy discounts for technical, geopolitical, operational, and financial risk.

Typical mining sale discounts:

FactorRangeDescription

Recovery Rate70–90%Not all metal is economically recoverable

Capital & Operating CostsHigh (40–60% of value)Capex + Opex + processing costs

Tax & Royalties15–30% of profitsVaries by jurisdiction

Country & Political Risk30–70% discountRussia = high risk premium

Stage of Development70–90% discountMost EUA assets are not yet in full production

3. Apply Realistic Valuation Multiples

Here are 3 reasonable scenarios:

Scenario% of In-Situ ValueTotal Sale Value (USD)

High Case~10–15%$7–10 billion

Base Case~5–8%$3.5–5.5 billion

Low Case~2–3%$1–2 billion

> These multiples are consistent with M&A deal precedent in the mining sector, where:

PGM/Ni/Cu development-stage assets typically sell for 2–10% of in-situ value

More for shovel-ready, lower jurisdiction risk projects (e.g., Canada, Australia)

Less for earlier-stage and/or Russia-based assets due to sanctions, funding difficulty, and limited buyers

Individual Estimated Metal Ounces & In‑Situ Dollar Value

1. NKT Underground (305 kt Ni, 143 kt Cu, 57 t PGM+Au ≈ 11.2 Moz Pt‑Eq)

PGM + Au (~57 t) = **1,832,281 oz (57,000 kg × 32.1507 oz/kg)**

Allocation (assumed mix): Pt 40%, Pd 35%, Rh 15%, Ir 5%, Au 5%

Pt: ~733 koz

Pd: ~641 koz

Rh: ~275 koz

Ir: ~92 koz

Au: ~92 koz

Ni & Cu value converted into Pt‑Eq:

Generates the remaining ≈ 10.2 Moz of the Pt‑Eq number (~91%), but is not counted as actual PGM ounces.

In-situ metal values (assuming spot prices):

Pt $950/oz → 733 koz = $696 M

Pd $1,000/oz → 641 koz = $641 M

Rh $5,000/oz → 275 koz = $1.375 B

Ir $1,200/oz → 92 koz = $110 M

Au $2,400/oz → 92 koz = $221 M

Total PGM+Au in-situ ≈ $3.04 billion

Plus the Ni & Cu value (not converted)o easily exceeds the stated $1.2–1.7 billion NPV 

2. Monchetundra Cluster (incl. NKT, flanks, Nyud) – Est. 80–120 Moz Pt‑Eq

Using the same metal mix ratio yields:

Pt: ~32–48 Moz

Pd: ~28–42 Moz

Rh: ~12–18 Moz

Ir: ~4–6 Moz

Au: ~4–6 Moz

Using current spot prices gives in-situ basket value in the tens of billions USD.

3. West Kytlim Alluvial (~3–5 Moz Pt‑Eq)

Similar mix implies:

Pt: ~1.2–2 Moz → $1.1–$1.9 B

Pd: ~1–1.8 Moz → $1–$1.8 B

Rh: ~0.45–0.9 Moz → $2.25–$4.5 B

Ir & Au: smaller but still substantial (~$100–$300 M each)

4. Combined In‑Situ PGM+Au Value

Low end (~100 Moz Pt‑Eq): ~$50 billion

High end (~136 Moz Pt‑Eq): ~$68 billion

These values don’t include Ni/Cu which add additional tens of billions given spot commodity multiples.

How much Aluminium do we have as everything else we have isnt used in that technology

Bump to keep this above Punter1234 BS

Chelsea,

This could be a rowka style event, maybe not quite £3.50 but its definitely worth north of £1.50 IMO. Honestly, today's research has shocked me and I have always though 60p-90p as a start.

Depending on geopolitics etc this is huge, if it is sold to the Russians, that's why the AIX listing is more important than people think then the war won't matter so much.

DYOR but I would strongly advise you take a look as its incredible, I actually give the negheads 'some' credit for trying to make this work for whatever the negative agendas are.

Enjoy your weekend, I'm logging off, far more satisfied than I've ever been regarding EUA and my investment.

Chelsea,

Following researching most of today on amd off I can categorically say that we will we are value well north of £1.50 for a full sale, NOT in-situ value.

My research is based on facts and real released data, no random statements. When I get time I will start a group somehow where I will share the info. Suffice to say, with even a small holding this will change lives.

Good weekend to all genuine holders.

By the way, and just for you...you are filtuuuuurrrrdddd 😘

Ill tell you what is proper cringy, calling yourself scottydog like you are some sort of gangsta! What up dawg 😜

You might be a dawg Scott bjt you'll be jubbered like a piggy soon 🐖 🐷

Erifles,

Me too, and she expects people to take her seriously. If you take one blind bit of notice of her you need to give ya head a wobble.

# Jubbering loonies all round

To note also,

Years ago they standard of jubber was pretty good, they've obviously seen the light, realised that the sale ofeurasia is going dish out the final jubbering and left, these dim wits are stupid enough to waltz straight into full the gap that the intelligent ones deserted 🤣

Ah thanks,,

Can't read her, she's blocked luckily.

Two scenarios,

1. You have a job, therefore its not possible to post all day, unless of course it IS your job.

2. You dont have a job, maybe financially free enough to jot need to work, then why sit on here all day posting rubbish when nkt invested.

The dim wits don't seem clever enough to have gathered enough financial fortune to enable them not to work therefore it can only mean one thing...

They are a crew of future jubbers waiting for a good jubbering in the jubber hole but not intelligent enough to see that their boss of jubberings is tugging their jubbers.

# transparency all round (jubber jubber jubber) 🍆

Matthewevans32

Posts: 130

Price: 4.75

No Opinion

RE: BitKogan & Mind-Money - clear interestToday 12:18

Comedy gold. What a load of nonsense. Lol

Context?

They are certainly getting paid.

If you have enough time to sit here bashing a stock that you aren't invested in its clearly your 9-5.

Nobody makes their whole 7 day week free to post here as a non invested party for free or the sake of saving us from our own demise.

Part of a crew, so simple to see.

#incoming JUBerooney 😉

GLG2,

Just ask yourself, why would you listen to it.

I'd happily listen and sell my entire investment if they could prove to me that they are likely to be correct vs the big boys but they can't so I simply cannot justify following their narrative/opinion.

They simply can't...

Why does spikeyj keep replying, for the 100th time she is filtered.

Simples, unless they can prove to me that they have better knowledge/investing success rates than the indepenant, official large investors that are bullish on EUA, I think I will chose to keep believing those PROFESSIONAL investors not some anonymous loser on a BB.

Quite simple really.

Excellent example once again why you should not listen to the resident negheads, they simply do not know what they are talking about.

Incoming research notes and investment reports should prove to be very very interesting, not sure exactly where they will be published but will certainly keep my eye out.

Great to see big investors are already talking about buying in via the AIX listing,

#poor standard of negheads all round

I see the resident pensioner has arrived for his nightly rant 🤣 loser!