Metro Mining
Bx = US$/t CIF China 62
Discount for high silica content -5%
Bx = US$/t CIF China effectiv 58,9
AUD /USD (long term plan) 0,81
CIF China in AUD/t 72,7
Shipping to china in AUD/t -17,4
FOB price in aud/t (see PFS) 55,3
Royalties in aud/t -6,4
effictive price sales price aud/t 49,0
operational costs aud/t -20,3
operational magin in aud/t (see PFS) 28,6
--------------------------------------------------------- --------------------------------
Sales in MioT/Year 2,0
--------------------------------------------------------- --------------------------------
Gross Profit in mio aud/year 57,3
interest in mio aud 0
depreciation in mio aud -2,7 (27,4 Mio Capex at 10 year amortization period)
EBT in mio aud 54,5
Tax 30,4% -16,6
Profit /year in mio aud 37,9
multiplier 5,2
Total value company 197
Capex in Mio AUD 27,4
borrowing capital in Mio AUD 0
new own capital in Mio AUD 27,4 (274 mio new shares at 0,10 issue price beginning 2016)
Shares old 288
Shares new 274
Shares total 562
Value in mio Aud 197
Shares total in mio 562
Price Target in aud 0,35
actual price 0,041
potential 756%
------------------------
If they get debt, for example from Xinfa, the calculation would look even much better.
- Forums
- ASX - By Stock
- MMI
- This PFS could bring 100% price rise tomorrow
This PFS could bring 100% price rise tomorrow, page-3
-
- There are more pages in this discussion • 4 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 MMI (ASX) to my watchlist
(20min delay)
|
|||||
Last
4.4¢ |
Change
0.002(4.76%) |
Mkt cap ! $262.0M |
Open | High | Low | Value | Volume |
4.1¢ | 4.4¢ | 4.1¢ | $215.4K | 4.992M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 501689 | 4.3¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
4.4¢ | 1082351 | 4 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 461689 | 0.043 |
2 | 879055 | 0.042 |
3 | 942974 | 0.041 |
7 | 1130000 | 0.040 |
4 | 94031 | 0.039 |
Price($) | Vol. | No. |
---|---|---|
0.044 | 1082351 | 4 |
0.045 | 1196434 | 8 |
0.046 | 1835622 | 6 |
0.047 | 116700 | 2 |
0.048 | 1111000 | 4 |
Last trade - 16.10pm 11/10/2024 (20 minute delay) ? |
Featured News
MMI (ASX) Chart |