- Joined
- 18 February 2006
- Posts
- 4,200
- Reactions
- 2
Re: BKY - Berkeley Resources
Yeah I made some good dollars on these awhile back,
would you look at those calcs, I did them 1 year ago, Spot Price $40 lb!
I did some project modelling for BKY's Salamanca 1 deposit only, as its the only one that they released Uranium Estimates for in this qtryl,
Here are the assumptions:
BKY Fully Dilluted Capital = 110m(ie all options converted, unlisted etc, plus issues to Areva and so on
Uranium Spot Price = $40 us/lb
Cash Costs = $20 us/lb
Margins = $20 us/lb or $26 AUD/lb
Deposit size = 4,000t = 8.8m lbs
Cap Ex = $150m AUD
Gross Margin = 8,800,000 x $26 = $225m AUD
NPV (Pre Tax interest etc) = $225m - $150m = $75m = 70c BKY
Now heres the interesting bit,
a 10% increase in spot price to $44/lb = + 60% NPV = $1.10 BKY
a 25% increase in spot price to $50/lb = + 166%NPV= $1.80 BKY
a 20% increas in depost size to 4,800t = + 66% NPV = $1.10 BKY
a 50% increase in deposit size to 6,000t= +150%NPV= $1.70 BKY
All of that is for 1 of its 5 projects, no wonder Frances Areva Corp, the largest Uranium Engineering Compnay in the world wants a piece of the action.
Yeah I made some good dollars on these awhile back,
would you look at those calcs, I did them 1 year ago, Spot Price $40 lb!