LODE_Post-Series-A_Valuation_SP_Investment_Tool.xlsx

	A	B	C	D	E	F	H	I	J	K	L	M
1	23.5	# of oustanding shares (M)		SP as of 15/03/2025 (US$)	2.53	< INPUT CURRENT SP HERE
2			series A valuation ($M)						series A valuation, X-fold increase from current SP
3	% dilution from current 23.5m shares	# shares post dilution	700	1000	1400	< INPUT projected MC here	% dilution from current 23.5m shares	# shares post dilution	700	1000	1400
4	10%	25.85	$27.08	$38.68	$54.16	Price per share (US$)	10%	25.85	10.7	15.3	21.4	X-fold increase from SP as of 15/03/2025 (2.53/Share)
5	20%	28.2	$24.82	$35.46	$49.65		20%	28.2	9.8	14.0	19.6
6	30%	30.55	$22.91	$32.73	$45.83		30%	30.55	9.1	12.9	18.1
7	40%	32.9	$21.28	$30.40	$42.55		40%	32.9	8.4	12.0	16.8
8	50%	35.25	$19.86	$28.37	$39.72		50%	35.25	7.8	11.2	15.7
9	75%	41.125	$17.02	$24.32	$34.04		75%	41.125	6.7	9.6	13.5
10	100%	47	$14.89	$21.28	$29.79		100%	47	5.9	8.4	11.8
11	200%	70.5	$9.93	$14.18	$19.86		200%	70.5	3.9	5.6	7.8
12	^ INPUT projected dilution here
13	NOTE: These are the imputed share prices of what the Series A partners are buying in at. There is no guarantee that the market reflects these prices.
14	NOTE: Dilution may be larger than anticipated here.						Net gain in value of your investment at each combination (value minus cost basis), based on you inputting your # of shares, and average share price:
15	NOTE: This valuation is only for Fuels, but the current shareprice (and your holding) includes Metal and Mining.						# of shares you hold	250	Cost of your holding	$625
16							Your average share price	$2.50	Current value	$633
17								^ INPUT HERE ^
18									NET GAIN (US$)
19							% dilution from current 23.5m shares	# shares post dilution	700	1000	1400
20							10%	25.85	$6,145	$9,046	$12,915	Net gain (US$) in value of your investment at each combination (value minus cost basis), based on you inputting your # of shares, and average share price:
21							20%	28.2	$5,581	$8,240	$11,786
22							30%	30.55	$5,103	$7,558	$10,832
23							40%	32.9	$4,694	$6,974	$10,013
24							50%	35.25	$4,340	$6,467	$9,304
25							75%	41.125	$3,630	$5,454	$7,886
26							100%	47	$3,098	$4,694	$6,822
27							200%	70.5	$1,857	$2,921	$4,340
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100