$MISVF : Minco Silver — Independent Economic Analysis

Long-term Price Case$24/oz. Ag
Flagship ProjectFuwan
Mineral Reserves55,300,000 ozs.
Shares Outstanding60,704,748
Market Cap$27,317,137
Average Annual Production5,500,000 ozs.
Recovery91%
LoM9.2 Years
Payable Product50,323,000 ozs.
True All-in Cost (TAIC) $19.80/oz.
Gross Revenue$1,207,752,000
Royalty($48,310,080)
Gross Income$1,159,441,920
Total Operating Costs($313,800,000)
Operating Profit$845,641,920
Total Capital Costs($73,059,822)
Taxes($560,996,762)
Net Income$211,585,336
Net Profit Margin18%
Absolute Cost Structure (ACS)82%
True Value$1.35/sh.
Cash Flow Multiple5x
Annual Cash Flow (TMRC, 30%)$23,100,000
Future Market Cap$115,500,000
Market Cap Growth323%
Target$1.90/sh.

Notes: All Values in U.S. Dollars

Leave a Reply

Your email address will not be published.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