This won't make a hill of beans! See below:
|Summary of Economic Results|
|Item||Unit||Base Case||3-Y Avg* Case||Spot Price** Case||Real Options Case|
|Pre-tax Economic Results|
|Operating Cash Flow||CDN$ M||10,746||12,065||12,161||11,284|
|NPV (at 5%)||CDN$ M||1,694||2,348||2,419||2,665|
|NPV (at 8%)||CDN$ M||513||967||1,024||1,382|
|NPV (at 10%)||CDN$ M||25||388||437||836|
|Cash Cost/lb Cu||CDN$/lb||1.15||1.19||1.12||1.15|
|Total Cost/lb Cu||CDN$/lb||2.09||2.14||2.07||2.09|
|Avg Annual operating Cash Flow***||Millions||371||414||425||640|
Let's look at the ROV at 5%. This is the real world evaluation of operations. The chart calls for a NPV of $2.66 billion. Due to the scale of the operation IRRs at 15% are actually very good. This demonstrates the very long term nature of the project. To go that long you have to be huge. But, more important to us is what the after tax figures look like so here's the chart.
Base Case and ROV (Case 4) after-tax economic results are:
|After Tax Economic Results|
|Description||Base Case||ROV Case|
|Net Cash Flow (CDN$ million)||4,270||5,133|
|Discounted Cash Flow NPV (CDN$ million) at 5%||956||1,260|
|Discounted Cash Flow NPV (CDN$ million) at 8%||67||529|
|Payback (years from start of mill operations)||6.8||5.7|
The NPV at 5% is $1.26 billion. Oh, and why do I say use the 5% model? No mine is valued at 8% after derisking and just prior to the start of operation. That's just not how a mine is evaluated on paper. Once we have actual figures we expect them to be very close to the actual calculated annual figures. Not discounted! Highland Valley is a good example as the CEO (Elmer) tells us. If they valued it under discounted cash flow it would currently be worth ZERO.
In our case the real world figure if converted to gold at $1700/oz would mean a production of about 750,000 ounces a year after tax. That would mean cuu's share at full back in would be about 190,000 ounces. But, let's not forget that cuu will own about a 5% royalty that comes off the top. That's $63 million after tax dollars. Yes, it kicks in when the cap is paid off but then it's there for a minimum of a decade. Let's call it $630 million. But as we all know, the resources will get expanded and it sure looks like they will be mining this for 50 years. But 10 years of royalty is a known so let's just keep it there.
So, cuu has about 25% of the ATNPV and 5% off the top. $315 million NPV and in time $63 million for royalties. $5.355 Billion plus $630 million LOM. That's $6 billion LOM after tax! That's $14 a share LOM.
There's a number of things that also have to be accounted for. This assumes Teck pays the 4 times expenses to get its 75%. So about $400 million can go to expand the resources or it could even be used to pay down the capex. Then, Teck has to finance the project at a spread of 2% and that's pretty good for cuu considering what it would cost if they had to go get their portion of the money. The interest spread is substantial.
We also know that the real recoveries are higher than those stated and cuu says that can be improved. I've heard they could improve it by 6%. That's a lot LOM. As in that makes a huge difference. There's about 7 anomalies that drills proved (on a couple) have a 1 to 1 correlation with what's already proven. Those need work. One in particular has higher silver grades. We also know from the starter pit that there's another deposit under it. At 800 meters, we will have to figure out exactly how to get at those high grades. That will come in time.
Last, is the waste rock. There are enough historical holes to give us a pretty good idea what cash flow we can expect from what is now classified as waste. You saw the results in the NR from the limited data and that was outstanding. It's not really waste. I'm not going to do up my spec numbers for it. I just want to build a case for my idea of value. Lastly, the BFS was for just 1/2 of the deposit!
If we asked for 33% of the LOM value it's about $4.60 before waste conversion. Then add a $1 for the contract and you get a tidy $5.60 per share based off the lowest case info. Add in all the other factors and you get...
Now lets suppose Teck takes 20% just to keep a toe hold on the property. This makes sense over just taking the royalty since they also own 1/2 of Galore Creek. (Why build 2 air strips, 2 fuel depots etc). Now what are we worth with a much much larger royalty and 80% of the NPV?
You do the math.