re: Ann: Pilbara Cu-Zn Project DFS Delivers P... What is your NPV Vainglorious to arrive at an IRR of 11%? As you would need a well calculated NPV to work out the IRR.
Actually, you need an accurate cash flow projection to calculate both NPV and IRR. Recall, IRR is the discount rate required to give an NPV of zero.
However, the basis for my calculations was to use the EBITDA numbers given in the Scoping Study. Just using basic assumptions the after-tax cash flow is about $55m per year.
Cashflow
Capex -279
Y1 27.49
Y2-9 54.98
NPV(12.5) -$15.99
IRR 11.06%
Add to My Watchlist
What is My Watchlist?
 (20min delay)
|
|||||
|
Last
$4.68 |
Change
0.090(1.96%) |
Mkt cap ! $1.536B | |||
| Open | High | Low | Value | Volume |
| $4.54 | $4.69 | $4.49 | $5.236M | 1.128M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 1 | 20000 | $4.66 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $4.69 | 1100 | 1 |
View Market Depth
| Last trade - 16.10pm 16/07/2025 (20 minute delay) ? |
| DVP (ASX) Chart |