Fundamentals, page-90

I did some sums as well last night - see below table

Income p/t & Cost p/t are guestimates given forecast demand for battery grade LCE remaining very strong & economies of scale driving down Cost p/t.  Probably at the 'best case scenario' end of the scale but I like to think of myself as a glass half full kinda peep.  Feel free to critique….

(*all vals/calcs in USD - then converted to AUD column 8)

	Column 1	Column 2	Column 3	Column 4	Column 5	Column 6	Column 7	Column 8	Column 9	Column 10	Column 11
0	Capacity t/pa	Income p/t	Cost p/t	Revenue	Profit	AGY Earn in %	AGY EBIT	USD>AUD @ 1.27019	Mcap   (P/E 10)	SP*	*SOI
1	15,000	17000	3250	$255,000,000	$206,250,000	90"%	185,625,000	235,779,019	2,357,790,188	1.81	1.3B
2	10,000	16500	3400	$165,000,000	$131,000,000	90"%	117,900,000	149,755,401	1,497,554,010	1.25	1.2B
3	5,000	16000	3800	$80,000,000	$61,000,000	77.5"%	54,900,000	69,733,431	697,334,310	0.58	1.2B
4	1,500	15500	4000	$23,250,000	$17,250,000	77.5"%	13,368,750	16,980,853	169,808,526	0.17	1.0B