My forecast for CMM.
A.Assumptions:
1. Au Production: 100kozs for 7 yrs. (Indicated Resources only)
2. C1 Cash Cost = A$925/oz
3. AISC = A$1042/oz
4. CAPEX = A$115m
5.Sustaining Capital = A$2m pa
6. Funding Structure = 30% equity. 70% debt at 8%
B. The Result:
1. EBITDA = A$67m
2. FCF = A$41m
3. NPV(10%) = A$145m
This are my numbers only so please don't rely upon them. DYOR.
CMM - My forecast
Add CMM (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
$5.76 |
Change
0.180(3.23%) |
Mkt cap ! $2.174B | |||
| Open | High | Low | Value | Volume |
| $5.71 | $5.78 | $5.66 | $5.623M | 980.4K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 3 | 5649 | $5.75 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $5.78 | 5000 | 1 |
View Market Depth
| Last trade - 16.10pm 09/08/2024 (20 minute delay) ? |
| CMM (ASX) Chart |