ngx2
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
|
 
Still loading...
ABCDEFGHIJK
1
PBR
2
20082009201020112012201320142015TERMINAL
3
PRODUCTION GROWTH20.00%1000.00%166.67%30.91%18.06%12.94%9.38%4.76%3.50%
4
GOLD PRICE$875$1,000$1,250$5$2,750$2,500$2,200$2,000$1,300
5
PRODUCTION GOLD57152275360425480525550600
6
COGP(TOTAL CASH COSTS)$430$415$415$425$410$375$375$400$425
7
GROSS REVENUE$25,365$88,920$229,625-$151,200$994,500$1,020,000$958,125$880,000$525,000
8
EBIT$22,829$80,028$206,663-$136,080$895,050$918,000$862,313$792,000$472,500
9
EBT$25,469$82,668$209,303-$133,440$897,690$920,640$864,953$794,640$475,140
10
EAT$17,828$57,868$146,512-$93,408$628,383$644,448$605,467$556,248$332,598
11
REINVESTMENT-$135,000-$210,000-$75,000-$75,000-$75,000-$75,000$423,827-$60,000-$65,000
12
FCF-$117,172$267,868$221,512-$18,408$703,383$719,448$296,679$616,248$397,598
13
DISCOUNT RATE15.00%$207,675
14
NPV-$101,889$232,928$167,495-$12,104$402,162$357,693$145,373$231,670$1,299,755
15
$101,761
16
17
VALUATIONSensitivity Analysis
18
LTD-66,0009.00%$950$1,100$1,300$1,500$1,750
19
CASH+M/S3900011.00%
20
SHARES OUTSTANDING240,00013.00%
21
VALUE OF FIRM$2,824,97215.00%
22
VALUE OF EQUITY$2,929,97217.00%
23
VALUE OF EQUITY PER SHARES$12.21
24
25
26
THIS VALUATION DOES NOT PLACE ANY VALUE ON THE ADDITIONAL RESERVES OR RESOURCES
27
28
29
30
31
32
33
34
35
36
37
38
39
Loading...
 
 
 
Sheet3