Given the recent hammering of the iron ore price, i took the time to play with some figures..
This is what has always attracted me to Grange.. The product they sell falls by 40% in value and the metrics still look excellent..
The below are just my back of the envelope calculations, these may be incorrect and are just for a bit of fun. None of my posts are advice and should not be considered that, as always do your own research or speak to a professional (i am definitely not one!)
That aside, the below is what i come up with... again as we know alot of variables in there like AUD, Fe Price and Production costs however a snap shot at this point in time give me the confirmation bias i am looking for. Hopefully these numbers can be critiqued once we get the actual audited accounts and details later this week!
ASX GRR 1 Shares on Issue 1,157,338,698.00 2 Current Net Position 30/06 $499,000,000.00 3 Tax estimate deduction on available cash from earnings during FY $100,000,000.00 4 Cash / Receivablesvalue per share $0.34 5 Debt 0 6 Share Price 0.63 7 Market Cap 729,123,379.74 8 Assumed production costs (AUD) $100.00 9 Life of Mine/Production asset (years) 10+ 10 Seaborne index 65% Fe fines 157.8 11 Pellet Premium USD 46.2 12 AUD 0.71 13 AUD Pellet Price $222.60 14 Earnings per tonne $122.60 15 Likely annual production rates 2,500,000.00 16 Assumed EBIT $306,491,584.85 17 Tax of 30% $91,947,475.46 18 Earnings after 30% tax reduction $214,544,109.40 19 Earnings per share 0.19 20 Assumed PE ratio of 5 $0.93 21 Assumed PE ratio of 5 + cash at 30/06 $1.27 22 Assumed PE ratio of 10 (life or project) + cash $2.20 23 24 40% discounton PE of 5 + cash (Iron ore price, production cost uncertainty etc) $0.87 25 26 20% discount on PE of 5 + cash (Iron ore price, production cost uncertainty etc) $1.07 27 28 10% discount on PE of 5 + cash (Iron ore price, production cost uncertainty etc) $1.17
Take care all.
- Forums
- ASX - By Stock
- GRR
- GRR Valuation
GRR Valuation, page-428
-
-
- There are more pages in this discussion • 72 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add GRR (ASX) to my watchlist
|
|||||
Last
31.0¢ |
Change
0.000(0.00%) |
Mkt cap ! $358.7M |
Open | High | Low | Value | Volume |
31.0¢ | 32.3¢ | 31.0¢ | $465.1K | 1.472M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 131681 | 31.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
32.0¢ | 28097 | 3 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 131681 | 0.310 |
5 | 558014 | 0.305 |
16 | 261531 | 0.300 |
4 | 80827 | 0.295 |
11 | 339741 | 0.290 |
Price($) | Vol. | No. |
---|---|---|
0.320 | 6948 | 1 |
0.325 | 44880 | 2 |
0.330 | 293796 | 5 |
0.335 | 125527 | 2 |
0.340 | 96235 | 5 |
Last trade - 16.10pm 09/08/2024 (20 minute delay) ? |
Featured News
GRR (ASX) Chart |