Happy to be critiqued but on my numbers I think this has been an accurate re-rate rather than a panicky selloff. Here's my take:
Prior guidance(using numbers from 30 June quarterly)
FY24 production guidance of 138,000oz (using actuals for March, June, and then midpoint of H2 guidance)
Net debt of US$21M (debt of A$49.7M less A$17.3M cash, converted at AUDUSD 0.65)
At share price of A$0.50, market cap of A$544M or US$354 - so EV of US$375M
AISC midpoint of US$925/oz and assumed sales price of US$1,900/oz means margin of US$975/oz for 138k
Project ownership of 88% mean operational cashflows of US$118M
>>> EV/EBITDA of 3.2x
Latest update
FY24 production guidance now 105,118oz (again, actuals for March, June and then midpoint of revised H2 guidance)
Net cash US$9M (debt of US$18.75M less cash of A$42.6M converted at AUDUSD 0.65)
At share price of A$0.35, market cap of A$381M or US$248M - so EV of US$239M
AISC midpoint of US$1263/oz and assumed sales price of US$1,900/oz means margin of US$638/oz for 105k
Project ownership of 88% means operational cashflows of US$59M
>>> EV/EBITDA of 4.0x
Note that my operational cashflows for the latest figures are within spitting distance of what Tietto say they'll do in H2, being US$50-60M (my figures also capture cashflows from March and June which I don't think were that material). The main thing to note is that despite the share price cratering, because of the reduced production/increased cost guidance, the multiple has actually gone up... for it to trade on the same 3.2x EV/EBITDA multiple as the original guidance figures, that'd be a share price of A$0.28/sh. With the uncertainty around the resource model I think this trends lower for now, although assume there will be trading opportunities as we've recently seen swings of +7%, -9%, +4% etc. Very interested if they can turn it around but on an EV/EBITDA basis, both WAF (2.5x) and PRU (2.6x) are now cheaper.
- Forums
- ASX - By Stock
- TIE
- Ann: Retraction of ASX Release
Ann: Retraction of ASX Release, page-30
-
-
- There are more pages in this discussion • 19 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
HCH
Hot Chili sets up water company as drought racks Chile–but must also build communities a desal plant
FWD
Queensland's housing crisis an opportunity for ASX builder Fleetwood – and taxpayer cash a safe harbour from the storm