LKE towards TOP-5, page-3310

This is my latest working on LKE valuations. I have excluded revised PFS price of $15.5k as it is no more relevant. P/E ratio conservative 22 with the assumption all brine projects would be 75% Lake Resources owned and balance 25% Others.

This excludes any possible left field announcements from LKE, such as fast tracking projects or increasing 100,000 LCE tpa to 100,000 PLUS. If any of these happens, I would expect the below expected SP to increase

2024: $6 to $8
2026: $14 to $18
2028: $19 to $25
2030: $22 to $28

It is looking very impressive. DYOR