FINANCIAL FORECASTS
NEW BFS & RECENT ECONONIC DATA
AREA TOTALS
Ore reserves 104Mt @ 45.7% Fe, 0.63% V2O5
Ore mining 10 million tonnes per annum
Project life 12 Years
Concentrate production (57% Fe, 1% V2O5) 6 million tonnes per annum
Total cash operating costs A$ 30.40 per tonne concentrate
Capitals cost all inclusive A$ 603.4 million
Revenue A$ 418 million per annum
Earnings Before Interest, Tax, Depreciation and
Amortisation (“EBITDA”)
A$ 216 million per annum
Project Enterprise Value @ 7x EBITDA A$ 1.5 billion
Project NPV A$ 523 million
Project IRR 21% pa
Revenue assumptions include:
1) Iron Ore Sales Price: Independent Market Study - 27 September 2007
2) A$ : $US Foreign exchange: 80 cents flat rate over 12 year project life
Applying an average iron ore sales price of US107.5c/dmtu and an average unit cash
operating cost of AUD30.40/t, the Project generates a healthy operating margin making the
Project robust and able to withstand movements in key economic variables.
It should be noted that on the 4th of October 2007 Aurox announced the signing of a revised
contract which increases the annual production and sales of iron concentrate from 6 to 10
million tonnes in the 5th year of operations. The above figures do not account for the extra
revenue and production cost savings from economies of scale due to this increase.
Aurox Resources Limited
Charles Schaus
We use cookies and similar technologies for the following purposes:
Do you accept cookies and these technologies?
We use cookies and similar technologies for the following purposes:
Do you accept cookies and these technologies?