Ann: Quarterly Activities/Appendix 5B Cash Flow Report, page-83

First 83 Last

Share
Profile

Follow
Merchant2000

21,391 Posts.

881

05/08/24

12:53

Post #: 75073132
Share

Originally posted by chuk: ↑

The TSP price is now trending up and it is currently right on 20% above the DFS base case assumption.
That increases the DFS valuation (for MNB's 85% share only), from US$203.16 to US$260.87 (see table below from the DFS). That's a 28% increase and equates to a DFS, after tax NPV of A$400mill.
That makes no allowance for the post DFS, US$10mill upfront capex saving plus around US$25 saving for stage 2 capex (which is being brought forward to probably year 1). That US$35mill or A$54mill effectively adds another A$46mill to Minbos's 85% share of the project valuation.
NPV is potentially currently around A$450mill at the current TSP price.
It also doesn't allow for the increase to NPV that would result from bringing cash flows forward by as much as the upgraded guidance post the Carrinho binding MOU as shown in the table below.

Current market cap is around A$59mill. That will increase with the Sovereign Wealth Fund investment perhaps to around A$90mill but that gets the project fully funded on capex and still leaves a lot of room for a big increase in market cap to get to a NPV valuation in excess of A$450mill. 4-5 times sp upside on a fully diluted basis (diluted for both the SWF investment and all outstanding options).
Potential 4-5 times upside doesn't include exports to South Africa as per the recent MOU or any allowance for the green ammonia project.
I still can't see anything wrong with a 30c sp target at production.

Expand

@chuk

Decrees and guarantees and Sovereign funds and quotas and still no news as of 5th August 2025

Without funding now and construction completed in time for 2025 growing season - TSP prices are irrelevant

Seems like plenty happy to sell at these levels well below last CR and near 3-4 year lows

2025 growing season imo is highly unlikely

MNB Price at posting: 6.5¢ Sentiment: None Disclosure: Not Held
1 Upvote

0 Great analysis

Reply

Top Stories

LU7

Lithium Universe 'dream team' ready to step into the demand-supply breach in Canada

MAY

HotCopper users liking Melbana Energy's news it's becoming an oil producer; shares jump +47%

PIQ

Proteomics ends deal with Sonic Healthcare for US commercialisation of kidney disease test

S&P 500 futures dip during non-deciding Trump-Harris Debate; bullish for energy

REA

UK-based Rightmove knocks back REA Group's acquisition proposal

There are more pages in this discussion • 26 more messages in this thread...

First 83 Last

Add MNB (ASX) to my watchlist

(20min delay)
Last 6.6¢		Change 0.000(0.00%)		Mkt cap ! $57.98M

Open	High	Low	Value	Volume
6.5¢	6.6¢	6.5¢	$10.92K	166.4K

Buyers (Bids)

No.	Vol.	Price($)
4	17524	6.6¢

Sellers (Offers)

Price($)	Vol.	No.
6.7¢	33327	2

View Market Depth

No.	Vol.	Price($)
4	17524	0.066
1	22513	0.065
2	152071	0.064
1	110953	0.063
3	110000	0.062

Price($)	Vol.	No.
0.067	33327	2
0.068	5445	1
0.069	110000	2
0.071	72075	1
0.072	50000	1

Last trade - 13.27pm 11/09/2024 (20 minute delay)

MNB (ASX) Chart

Ann: Quarterly Activities/Appendix 5B Cash Flow Report, page-83

Lithium Universe 'dream team' ready to step into the demand-supply breach in Canada

HotCopper users liking Melbana Energy's news it's becoming an oil producer; shares jump +47%

Proteomics ends deal with Sonic Healthcare for US commercialisation of kidney disease test

S&P 500 futures dip during non-deciding Trump-Harris Debate; bullish for energy

UK-based Rightmove knocks back REA Group's acquisition proposal

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Ann: Quarterly Activities/Appendix 5B Cash Flow Report, page-83

Top Stories

Lithium Universe 'dream team' ready to step into the demand-supply breach in Canada

HotCopper users liking Melbana Energy's news it's becoming an oil producer; shares jump +47%

Proteomics ends deal with Sonic Healthcare for US commercialisation of kidney disease test

S&P 500 futures dip during non-deciding Trump-Harris Debate; bullish for energy

UK-based Rightmove knocks back REA Group's acquisition proposal

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News