NRZ 10.0% 1.1¢ neurizer ltd

What is LCK' value?

  1. 34 Posts.
    lightbulb Created with Sketch. 127
    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...
 
watchlist Created with Sketch. Add NRZ (ASX) to my watchlist
(20min delay)
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
Last trade - 16.10pm 09/07/2024 (20 minute delay) ?
NRZ (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.