Agoracom Update Complete.
Our system upgrade is now complete. If you encounter any problems, please notify us using our contact form
Thanks for your continued support in making Agoracom the best online community for Small Cap Investors.
dion134
Look at my cash flow analysis. Not updated due to NSR.
| Kinbauri Gold | ||||
| Gold price [ $ ] | 700 | |||
| Cash cost [ $ / ounce ] | 350 | |||
| Recovery [ % ] | 90 | |||
| CAPEX [miljons $] | 20 | |||
| Mining rate [ ounce / year] | 150000 | |||
| Interest rate [%] | 10 | |||
| Tax [%] | 35 | |||
| Year | Cash flow | Cash flow (NPV) | Cash flow NPV (incl tax) | |
| 0 | 52.5 | 52.5 | 34.1 | |
| 1 | 52.5 | 47.7 | 31.0 | |
| 2 | 52.5 | 43.4 | 28.2 | |
| 3 | 52.5 | 39.4 | 25.6 | |
| 4 | 52.5 | 35.9 | 23.3 | |
| 5 | 52.5 | 32.6 | 21.2 | |
| 6 | 52.5 | 29.6 | 19.3 | |
| 7 | 52.5 | 26.9 | 17.5 | |
| 8 | 52.5 | 24.5 | 15.9 | |
| 9 | 52.5 | 22.3 | 14.5 | |
| 10 | 52.5 | 20.2 | 13.2 | |
| 11 | 52.5 | 18.4 | 12.0 | |
| CF | 630.0 | 393.5 | 255.8 | |
| CAPEX | 20.0 | 20.0 | 20.0 | |
| Net Cash flow | 610.0 | 373.5 | 235.8 | |
| Shares fully dilluted [milj] | 67 | |||
| Share price | 0.7 | |||
| Market cap. | 46.9 | |||
| Target price | 3.52 |
3 members recommend this.
Discussing the August 26, 2008 press release.
