I ran some numbers on A1's Brightstar project. I'd be interested to see what people think.
A1 Minerals (AAM)
(AUD prices)
Issued Shares 89,850,000
Options (exp 30/11/08, ex price .25) 26,540,000
Current Cash ($) 5,200,000
Cash on dilution ($) 6,635,000
ASX Share Price ($) 0.22
Market Cap ($) (fully diluted) 25,605,800
14.2Mt @ 2.2g/t = 1,000,000oz
Estimates
Recovery Rate 0.90
Capital Expenditure ($) 6,000,000
Cash Costs per tonne ($/t) 500
Gold Price Received ($/oz) 600
So say a margin of $100 for 900,000oz of Au = $90,000,000 minus capital costs of $6,000,000 = $84,000,000 NPV
This equates to share price of 71c, compared with current price 22c
Now the Deutsche Bank took a controlling interest of Crescent Resources (CRE) in June via $125.5M placement. Crescent have 1.5moz and are very close to AAM in the WA greenstone belt. CRE now have a lot of cash and stated that "The Company’s strategy has been to transform itself from an explorer into a producer and to further increase mine life at its Laverton Gold Project. The recent strategic alliance with Deutsche Bank AG has expanded the Company’s long term strategy to include becoming a mid-tier gold producer through various channels of growth including expansion, mergers and/or acquisitions."
The article in my post below states that Crescent are confident that they can operate at a margin of $250/t for the life of their mine (5yrs+, @1.5Mtpa). In the above estimate for the Brightstar I've used a margin of $100. Obviously any increase in this figure improves the likelihood of a better share price.
Still speculative, but to me still look like they're undervalued.
Skegsi