$AXU : Alexco Resources — Keno Hill Drilldown

Long-term Price Case$24/oz. Ag | $1,700/oz. Au | $1.18/lb. Zn | $0.86/lb. Pb
Flagship ProjectKeno Hill
Ownership100%
Mineral Resources (Indicated)83,561,000 ozs.
Mineral Reserves30,453,000 ozs.
Shares Outstanding117M
Market Cap$161,460,000
Average Annual Production4,142,779 AgEq ozs.
Recovery95.6%
Payable Product33,142,232 AgEq ozs.
LoM8 years
True All-in Cost (TAIC)$17.15/oz.
Gross Revenue$795,413,568
Yukon Mining Royalties($95,449,628)
Net Revenue$699,963,940
NSR($10,499,459)
Total Operating Costs ($274,966,410)
Operating Cash Flow$414,498,071
Total Capital Costs($‭75,656,972)
Yukon Taxes($49,739,769)
Federal Taxes($62,174,711)
Net Income$226,926,619
Net Profit Margin29%
Absolute Cost Structure (ACS)71%
MTQ Score (Higher is Better)0.4
True Value$1.94/sh.
Cash Flow Multiple10x
Annual Cash Flow$28,378,036
Future Market Cap$283,780,360
Future Market Cap Growth110%
Target$2.43/sh.

Notes: All Values in U.S. Dollars

Leave a Reply

Your email address will not be published. Required fields are marked *