Column 1 Column 2 0 Co Price (AUD/ton) as of 02/02/2017 $49,130 1 Co (ppm) 841 2 Inferred Ore (Mt) 35.7 3 Co (t) 30,024 4 Total Co Asset Value $ 1,475,064,381
There's a big difference between 1000ppm and 841ppm (stated in prospectus). A difference of 19%. At these concentrations, every digit counts. Also, you didn't take into consideration the OPEX and CAPEX, which is probably greater than 60% of total costs, not to mention the depreciation of cash flows over time due to TVM.
If management can get into production mode in a few years, based on the assumptions below, COB should have a value of around $368M.
Column 1 Column 2 0 Yrs till production 5 1 Growth rate of Co price 20% 2 Projected price of Co $122,251 3 Mine life (yrs) 20 4 Yearly Co output (t) 1,501 5 Revenue/yr 183,521,610 6 % All-in sustaining costs (AISC) 70% 7 Free CF per year 55,056,483 8 Discount rate 8% 9 NPV $367,891,062
All assumptions contingent on drill results and metallurgical assays. But it's way off from $4.5B.
- Forums
- ASX - By Stock
- COB
- CoB should be worth $4.5 Billion
CoB should be worth $4.5 Billion, page-5
-
-
- There are more pages in this discussion • 20 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 COB (ASX) to my watchlist
|
|||||
Last
7.8¢ |
Change
0.000(0.00%) |
Mkt cap ! $32.89M |
Open | High | Low | Value | Volume |
8.0¢ | 8.0¢ | 7.8¢ | $12.05K | 152.5K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 34051 | 7.8¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
8.3¢ | 32561 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 34051 | 0.078 |
4 | 129441 | 0.077 |
2 | 102500 | 0.076 |
8 | 374000 | 0.075 |
3 | 321265 | 0.072 |
Price($) | Vol. | No. |
---|---|---|
0.083 | 32561 | 2 |
0.088 | 10000 | 1 |
0.089 | 95742 | 1 |
0.090 | 98152 | 1 |
0.094 | 17000 | 2 |
Last trade - 16.10pm 29/07/2024 (20 minute delay) ? |
Featured News
COB (ASX) Chart |