SLX silex systems limited

silex projects making good progress, page-17

  1. 15 Posts.
    Hi Bernhard,

    Can you explain the function used to attain a figure of between $30 and $200 as I disagree with this. I use both DCF and NPV to value company's such as SLX and with each I come up with figures of ~$7 to ~$10 for the U side of the business. This is assuming a $0 value for the other techs being worked on, which is clearly unreasonable. I can't image how it's possible to get a figure anywhere near $200, let alone $30 based on what we know about the company and the industry, and its expected royalty of 7-12% (12 is likely according the company). I'd like to see you calcs. I assume you didn't just make them up.

    FWIW I have used the following (as well as other) assumptions:
    1. Royalties start in 2012.
    2. 5% market share initially by GE.
    3. World Market worth $10,000 million (US) in 2012.
    4. Exchange rate ($A/$US) 0.75
    5. Royalty is 12%
    6. Marker grows uniformly at $1,000 million per year (US)
    7. SLX royalty revenue grows (as does GE market share clearly) to 20% of world market share by 2015 and 40% by 2018.
    8. Perpetual royalty from 2020 (though on NPV or DCF the value to the current price is negligible out that far anyway).
    9. IRR = 12%.

    Many many many assumptions here. But most should be in some reasonable ball park. Assumptions are that the U market really takes off for these sort of figures to be achieved. Worst case scenario (assuming U market does not grow at the expected rate) which I haven't included in my ~$7 end gives a current price value under $5. Again without adding value of other techs.

    Also, note that I haven't updated these figures since GE stated the likely SWU output of its initial plant. I suspect that the output quantum will give it a global market share initially well under 5% which reduces my valuation somewhat.

    So again, Silex if it gets deployed (and there is no reason why it shouldn't) will bring great long term returns to shareholders. But I still don't think we have seen the bottom because of irrational market forces which are at play.

    J.
 
Add to My Watchlist
What is My Watchlist?
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.
(20min delay)
Last
$4.24
Change
-0.075(1.74%)
Mkt cap ! $997.6M
Open High Low Value Volume
$4.34 $4.42 $4.14 $1.361M 319.4K

Buyers (Bids)

No. Vol. Price($)
12 2247 $4.23
 

Sellers (Offers)

Price($) Vol. No.
$4.24 165 2
View Market Depth
Last trade - 13.35pm 03/07/2025 (20 minute delay) ?
SLX (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.