re: Ann: Successful Completion of Southdown P... Let's say they dont decide to build the pellet plant in Malaysia (statements by Clark make the pellet plant seem increasingly unlikely).
Costs are then 2.6bn lets be conservative and multiply by 1.2(upper limit as provided by PFS) so 3.12bn.
multiply that by 0.7 because grange only owns 70% of the project. = 2.184bn
estimated production 10m/t pa. LEts be conservative and multiply by 0.9 and then by 0.7 for granges share of production = 6.3m/t pa.
lets say costs are $70 per tonne not $60 as the PFS says.
Lets say Iron Ore price is $160 not $180 as it currently is.
So $90 revenue per tonne = $567 million per year
minus tax of 30% = 396.9 million per year.
Discount NPV at 10%
So if we are conservative on every input figure, the project is paid off nominally in 5.5 years and the NPV over a 20 year mine life (company says it could be extended beyond that) = $1,195,884,797
If we take the figures given in the PFS and the current iron ore price then that NPV figure is well over 3 billion. Given my bullish medium/long term view on iron ore prices and the fact that the execution risk is lower for Grange than for other magnetite producers because the already have an operational and profitable mine I think the PFS is very much positive news for the company.
- Forums
- ASX - By Stock
- GRR
- Ann: Successful Completion of Southdown Project P
Ann: Successful Completion of Southdown Project P, page-11
-
- There are more pages in this discussion • 6 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 GRR (ASX) to my watchlist
|
|||||
Last
28.5¢ |
Change
-0.020(6.56%) |
Mkt cap ! $329.8M |
Open | High | Low | Value | Volume |
30.0¢ | 30.5¢ | 28.5¢ | $628.1K | 2.141M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 5105 | 30.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
27.0¢ | 42597 | 6 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 5105 | 0.305 |
6 | 24335 | 0.300 |
2 | 8924 | 0.295 |
5 | 63731 | 0.290 |
18 | 216135 | 0.285 |
Price($) | Vol. | No. |
---|---|---|
0.270 | 42597 | 6 |
0.280 | 54164 | 6 |
0.290 | 95972 | 8 |
0.295 | 153529 | 8 |
0.300 | 121121 | 4 |
Last trade - 15.59pm 15/08/2024 (20 minute delay) ? |
Featured News
GRR (ASX) Chart |
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, CEO & Managing Director
Charles Armstrong
CEO & Managing Director
SPONSORED BY The Market Online