you need to account for the fact that not all their sales are newc price linked. 14% is met which will trade above the newc usd price, but around 30-40% of production is benchmarked to API5 which as per the sep23 quarterly was 88usd/t. This has come down I assume with newc.
Market cap currently 6.25B. EV is 6.25-0.92 net cash = 5.33B. This is likely going to be around 5B by CY end due to price lag from coal and higher production.
going forward, I calculate their run rate as follows:
0.5 * 120usd(NEWC) + 0.35*80usd (API5) + 0.15*160usd (SSCC/PCI) = 112USD which equiv to 177 AUD.
cash cost ex royalty mid point is 97aud/t as per latest quarterly (but if production stays high I think we ,can adjust this down) which gives cash margin ex royalty per tonne of 80aud. Assuming royalty per tonne of $22 (due to lower price, I’m on phone so quick and dirty here). It’s cash margin of 58 aud/t.
run rate next yr should hopefully be 38MT including middlemount equity accounted and capex lets say 650M. It’s a fcf of (58*38) * 0.7 - 600 = ~900m. That’s a fcf yield of about 17/18%.
obviously this number can change a LOT due to coal price assumptions. Eg if met coal and newc go up to 180 and 140 respectively for 2024, then fcf goes up to ~1.4-1.5B which is 30% fcf yield.
Disc holding for the dividends
If any of my numbers or assumptions are off please let me know
- Forums
- ASX - By Stock
- YAL
- Ann: Quarterly Activities Report
Ann: Quarterly Activities Report, page-20
-
-
- There are more pages in this discussion • 14 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
KAI
Pilbara Minerals buys land off Kairos part of its York gold project for $20M – and a 2% royalty on any PLS gold sales
GML
Gateway Mining sells WA Eastern Montague gold project to Brightstar for $14M – half of that in shares
Add YAL (ASX) to my watchlist
|
|||||
Last
$7.21 |
Change
0.070(0.98%) |
Mkt cap ! $9.520B |
Open | High | Low | Value | Volume |
$7.08 | $7.24 | $7.03 | $13.13M | 1.831M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
5 | 27016 | $7.19 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$7.22 | 157 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 5020 | 7.180 |
1 | 2777 | 7.150 |
2 | 6374 | 7.130 |
5 | 4302 | 7.100 |
2 | 879 | 7.070 |
Price($) | Vol. | No. |
---|---|---|
7.240 | 7400 | 2 |
7.250 | 16105 | 5 |
7.260 | 4893 | 1 |
7.270 | 4654 | 1 |
7.280 | 1128 | 1 |
Last trade - 16.10pm 02/08/2024 (20 minute delay) ? |
Featured News
KAI
Pilbara Minerals buys land off Kairos part of its York gold project for $20M – and a 2% royalty on any PLS gold sales
STX
Strike hands $48.5M contract to Clarke Energy to produce 20x 4.5MW gas engines for Sth Erregulla
YAL (ASX) Chart |