EFTA Document EFTA01357833

Deutsche Bank Securities Inc. 0 (Figure 105: Commodity Price Scenario Analysis Concha Resources Sensitivity Based on Bloomberg Consensus 11.75 $310 SI 26 MAO 11.408 $10.0 $1321 010 $1,034 1766 $1.748 1820 $IAN SA $1.072 FY 1TE EBITDA (1 Mithr.n) 1225 2215 13.25 1175 1425 1110 $1.346 $1,367 51.447 11 416 SI 544 $1 514 $1160 11.503 $1.560 11410 11 631 $.711 51.572 $1122 $1.673 11.733 0.774 $3104 $1.014 11.716 $1,716 11236 $SW 11.037 $1.707 11.147