Having spent too much time locked down during Covid, I put together a simple spreadsheet to forecast LCK's earnings.
At full production in 2025/6, 1mt x $650/t less $150/t cost of production = $500m.
Now deduct $20m opex, $80 depreciation and another $120m in interest (I've assumed all the $2.3bn is borrowed at 5% as making equity issue assumptions is too complicated). Deducting a further $80m (30%) for tax and one gets a NPAT of $200m or 20c/share (assume 1,000m shares).
A 15x multiple (because these are steady, predictable and conservative earnings) gives a SP of $2.50. The NPV over the next 30 years, using a 6% discount rate is $3.5bn or $3.50/share.
It will be interesting to see what value the market attributes when the company announces how they plan to fund their 30% share of the project as DL E&C Co are funding the other 70%.
We live in hope...
- Forums
- ASX - By Stock
- NRZ
- What is LCK' value?
What is LCK' value?
-
- There are more pages in this discussion • 120 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 NRZ (ASX) to my watchlist
|
|||||
Last
1.1¢ |
Change
0.001(10.0%) |
Mkt cap ! $20.92M |
Open | High | Low | Value | Volume |
1.0¢ | 1.3¢ | 0.9¢ | $112.0K | 9.997M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 206728 | 1.1¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
1.2¢ | 85000 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 206728 | 0.011 |
7 | 2400500 | 0.010 |
5 | 990000 | 0.009 |
3 | 375611 | 0.008 |
3 | 3253968 | 0.007 |
Price($) | Vol. | No. |
---|---|---|
0.012 | 85000 | 1 |
0.013 | 10000 | 1 |
0.016 | 1529164 | 5 |
0.017 | 212562 | 3 |
0.020 | 200000 | 1 |
Last trade - 16.10pm 09/07/2024 (20 minute delay) ? |
Featured News
NRZ (ASX) Chart |