| Report after-tax NPV(5%) | US$3,003M |
| Independently rebuilt after-tax NPV(5%) | US$2,883M |
| Variance vs report | −4.0% (deliberate, decomposed) |
What the rebuild surfaced. The study's published NPV omits two taxes the study itself states — charging every stated tax leaves the rebuild 4% below the headline, decomposed line by line, with a selectable report reading that reproduces the published figure within −0.7%. The report also publishes no annual tables, so the model reconstructs the full annual economics from its mine plan and unit costs.
Downloads are delivered through the subscriber portal at launch. Two complete free sample sets are available in the library.
Join the list and you will receive the first full publication — the rebuilt Excel model and the ten-page investor memo — by email, free, when it releases. Founding subscriptions open afterwards for continued access to new analyses and the library. Founding subscriptions from US$99/month (launch pricing to be confirmed).