SI
SI
discoversearch

We've detected that you're using an ad content blocking browser plug-in or feature. Ads provide a critical source of revenue to the continued operation of Silicon Investor.  We ask that you disable ad blocking while on Silicon Investor in the best interests of our community.  If you are not using an ad blocker but are still receiving this message, make sure your browser's tracking protection is set to the 'standard' level.
Gold/Mining/Energy : Trump's 12 Diamond Picks, Discussions Limited
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  
To: Tomato who wrote (1865)1/18/1999 5:46:00 AM
From: maintenance  Read Replies (3) of 2251
 
Here you go. I only did a few. It should be enough to see
the sensitivity. All at 48,000,000 shares.

Rate 10%
Yrs 15
Tons 10000000
cost/ton 86.41
Rev/ton 400
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $5.92

Rate 10%
Yrs 15
Tons 10000000
cost/ton 86.41
Rev/ton 300
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $2.87

Rate 10%
Yrs 15
Tons 20000000
cost/ton 86.41
Rev/ton 400
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $12.62

Rate 10%
Yrs 15
Tons 20000000
cost/ton 86.41
Rev/ton 300
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $6.54

Rate 10%
Yrs 20
Tons 40000000
cost/ton 86.41
Rev/ton 400
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $21.71

Rate 10%
Yrs 20
Tons 40000000
cost/ton 86.41
Rev/ton 300
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 68%

NPV/Share $11.51

I threw this one in for fun!

Rate 10%
Yrs 20
Tons 80000000
cost/ton 86.41
Rev/ton 500
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%

NPV/Share $64.60

I think 20 is not unreasonable, 40 would be nice, we
don't need to consider 80 at this point.

Cheers
Report TOU ViolationShare This Post
 Public ReplyPrvt ReplyMark as Last ReadFilePrevious 10Next 10PreviousNext  

HomeMailHotSubjectMarksPeopleMarksKeepersSettings
Terms Of UseContact UsCopyright/IP PolicyPrivacy PolicyAbout UsFAQAdvertise on SI
© 2025 Knight Sac Media.  Data provided by Twelve Data, Alpha Vantage, and CityFALCON News