This is my attempt for 2011, I wasn't sure how exactly the project financing with the un-named Hong Kong company works. If it is Money up front for off-take, does that incur an interest bill? So I haven't allowed any interest payment for Capex :-
ASSUMPTIONS:-
USD/AUD = 89 cents
5% Premium to Yandi fines(Benchmark)
Benchmark US 97 cents - To rise 20% Early 2010
Operating Expenses AUD $42
BCI = 50% of 3Mtpa
BCI = 57% Fe
US 97 cents + 20% = 116.4
116.4 + 5% = 122.22
US 122.22 / 0.89 = AUD 137.33
BCI fines @ 57% Fe = $78.2 per tonne
$78.28 - $42 = $36.28 FOB
$36.28 times 1.5M = $54,420,000 REVENUE
$54,420,000 plus interest (2.8M) = $57,220,000
$57,220,000 minus depn + amort (2.1M) = $55,120,000
$55,120,000 minus admin (1M) = $54,120,000
EBIT $54.12M minus 30% (TAX) = $37.884M
NPAT = $37.884M divided by 83,711,000(sh) = $0.4526
Earnings Per Share = 45.26 cents
The considered value of a non-speculative, producing mine is a PE Ratio of 10. Therefore my valuation is 45.26 cents times 10 which equals -
$4.53 for 2011.
Assuming at least a 20% increase in the benchmark early 2010.
- Forums
- ASX - By Stock
- BCI
- valuation
valuation
-
- There are more pages in this discussion • 39 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 BCI (ASX) to my watchlist
|
|||||
Last
25.0¢ |
Change
-0.005(1.96%) |
Mkt cap ! $721.1M |
Open | High | Low | Value | Volume |
25.5¢ | 26.5¢ | 24.3¢ | $349.3K | 1.373M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 139959 | 25.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
25.5¢ | 68552 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 139959 | 0.250 |
6 | 217270 | 0.240 |
7 | 167004 | 0.235 |
19 | 304608 | 0.230 |
4 | 169966 | 0.225 |
Price($) | Vol. | No. |
---|---|---|
0.255 | 68552 | 2 |
0.260 | 60000 | 1 |
0.265 | 111463 | 3 |
0.270 | 148139 | 5 |
0.275 | 54526 | 3 |
Last trade - 16.10pm 10/09/2024 (20 minute delay) ? |
Featured News
BCI (ASX) Chart |