Following, please see my obligatory, prospective valuation table of NexGen Energy’s share price, across a range of POSSIBLE, pro forma uranium poundages, at the Arrow project alone. These prospective share prices incorporate a 12% discount factor to account for a possible takeover being 12-18 months away.

Importantly, these potential, pro forma, number of pounds figures, are estimated to be after the completion of current winter drilling and the upcoming spring & summer drill campaigns. Data as of April 14th close.

Assumptions:

335 million fully-diluted shares

FX Rate: US$0.775 to C$1.00

Share price discounted by 12%, and valuation does not include pro forma cash proceeds from exercise of options / warrants. 

Screen Shot 2016-04-15 at 9.41.07 AM