| Report after-tax NPV at 8%p.40; summary table p.41 | US$4,691M |
| Re-created NPV at 8% | US$4,723M |
| Variance vs report | +0.7% |
Re-created NPV: the report's after-tax NPV recalculated in our model from the report's published inputs, using the report's own tax, working-capital and timing treatment. It shows how closely the published economics can be reproduced. It does not confirm that the report's calculations or assumptions are correct, and it is not our base case.
The model builds concentrate revenue from the report's payable terms, treatment and refining charges, and the molybdenum by-product. The report's equipment-replacement provisions add up to about US$156M more than the sustaining capital in its annual cash flow. The model carries both, and a subscriber can select either.
Library and All Access subscribers open each model in the browser. Subscriptions open at launch; join the launch list to hear first. A complete sample model is free to view in your browser: open the sample.
Members receive email updates as we add new projects. Paid subscriptions open at launch, with every rebuilt model viewable in the browser and new analyses as they release.