Vergleichsrechnung von AGE und KL.
Kopiert aus Stockhouse. Mögliche optimierung bei Dertour noch garnicht eingerechnet!
Probable 2020 AISC for KL assuming the 9 months AISC
-------------------» AISC ---------Production-------- Cashflow
-KL--------------» $ 584 ----------974 000----------- -$ 569 175 000
-DGC-----------» $ 1100---------601 566---------- --$ 661 722 000
-------------------------------Total 1 576 000-----------$1 230 897 000
------» average AISC 2020 for KL $ 781 /oz
PRODUCTION for KL -2020 guidance before deal 975 000
----------------------------------------------Detour guidance 660 000
-------------------------------- KL 2020 Total Production 1 635 000
AGNICO 2020 guidance -----------------------------------1 875 000
--------------AISC guidance $ 975 to $ 1025 mid point $ 1000
Assuming a $ 1500 selling price for gold in 2020
Cashflow for KL $1500 - $ 781 =$ 719/oz x 1 635 000= $ 1 175 B
Cash flow for AGE $1500 - $1000 =$ 500/ox x 1 875 000= $ 937 M
On a share basis Agnico $ 937 000 000/240 000 000= $ 3,90/sh
-----------------------Kirland 1 175 000 000/286 000 000= $ 4,10/sh
Agnico Eagle share price with the $ 12,23 hair cut $ 66,06
Kirland Gold Friday closing price ------------------------$ 49,02
On a Market value
Agnico has a Market Cap of $ 15 ,8 B and $ 18 ,7 before the hair cut
Kirland--------------------$ 13 ,4 B
Il clearly show that KL share price is way undervalue compare to
AGE and the next KL Financial report will show that Ka
is a better value and share price will reajust accordingly through 2020