AVZ 10.5¢

# Valuation and Developments

1. ### Kevyx

118 Posts.
206
Just a quick NPV calculation based on the potential resource and exploration targets over at our Manano/Kitolo Project (60%).

Note* it uses many many many assumptions.

Calculation Assumptions:

- Lets assume 1.2bt resource @ 1.25% li20
- Lets assume a 16mtpa plant
- Lets assume a 750mil capex for the plant

Which gives us a 1200mt/16mtpa = 75-year mine life

16mtpa @ ~65% recovery => ROM:Spod conversion ratio of 8:1 (from 1.25-1.5% Li2O head grade feed )
= 16mtpa/8 = 2,000ktpa of ~6% spodumene.

Assume direct opex: US\$250 (excl. byproduct credits)
Assume indirect opex: US\$200 (High figure due to transport/power costs in a third world country. Birimian PFS confirmed this possibility)

Selling price (conservative) for 6% Spodumene: US\$900

Cash flows per tonne of product sold \$450USD

Cash flows p.a: 2,000,000 * US\$450 = US\$900,000,000

NPV at 8% discount over 75 year mine life: US\$11.2B - initial capex = US\$10.45B
NPV at 10% discount over 75 year mine life: US\$8.99B - initial capex = US\$8.24B
*Note: only 60% of the NPV is attributable to AVZ due to our ownership percentage of the project

This confirms the massive valuation of the project that exceeds the combined NPV of all currently proven lithium mines currently in Australia (Greenbushes + Pilgangoora + Mt Cattlin + Earl Grey + Bald Hill.... you get the idea).

Personally, I feel like a farm out to companies with existing mining experience in DRC (Huayou or the like) wouldn't be a bad idea just because of the substantial cash flows the project can generate in production. However, I am aware that Klaus may not be that kind of businessman but I trust he will seek to maximize shareholder value (himself included).

The Ann I would most like to see now is a 10 million dollar drilling campaign to realize a portion of our exploration target as a JORC resource. 5 drills on site and 100+ holes in the ground is the first step to increase project value (and share price)

DISCLAIMER:
Before making any financial decisions based on what you read, always consult an advisor or expert.

The HotCopper website is operated by Report Card Pty Ltd. Any information posted on the website has been prepared without taking into account your objectives, financial situation or needs and as such, you should before acting on the information or advice, consider the appropriateness of the information or advice in relation to your objectives, financial situation or needs. Please be aware that any information posted on this site should not be considered to be financial product advice.

From time to time comments aimed at manipulating other investors may appear on these forums. Posters may post overly optimistic or pessimistic comments on particular stocks, in an attempt to influence other investors. It is not possible for management to moderate all posts so some misleading and inaccurate posts may still appear on these forums. If you do have serious concerns with a post or posts you should report a Terms of Use Violation (TOU) on the link above. Unless specifically stated persons posting on this site are NOT investment advisors and do NOT hold the necessary licence, or have any formal training, to give investment advice.

Top

# Thank you for visiting HotCopper

### We have detected that you are running ad blocking software.

HotCopper relies on revenue generated from advertisers. Kindly disable your ad blocking software to return to the HotCopper website.

I understand, I have disabled my ad blocker. Let me in!