-
Share
2,853 Posts.
996
28/02/17
11:30
Share
|
Column 1 |
Column 2 |
0 |
Calendar Year |
2021 |
1 |
SDV |
|
2 |
LCE production tonnes |
35,000 |
3 |
Price per tonne |
14,000 |
4 |
Operating Cost per tonne |
3,000 |
5 |
EBITDA (USD) |
385,000,000 |
6 |
AUDUSD |
0.77 |
7 |
EBITDA (AUD) |
500,000,000 |
8 |
Attributable to GXY (100%) |
500,000,000 |
9 |
Interest (100m debt) |
10,000,000 |
10 |
Depreciation |
1,740,000 |
11 |
Taxes @ 30% |
146,478,000 |
12 |
NPAT (AUD) |
341,782,000 |
13 |
EPS of SDV (1946m shares) |
0.176 |
14 |
|
|
15 |
Mt Cattlin |
|
16 |
Spodumene tonnes |
225,000 |
17 |
Price per tonne |
700 |
18 |
Operating Cost per tonne (USD) |
300 |
19 |
EBITDA (USD) |
90,000,000 |
20 |
AUDUSD |
0.77 |
21 |
EBITDA (AUD) |
116,883,117 |
22 |
Interest AUD (USD 40m debt) |
3,636,364 |
23 |
Depreciation |
344,148 |
24 |
Taxes @ 30% |
33,870,782 |
25 |
NPAT (AUD) |
79,031,824 |
26 |
EPS of Mt Cattlin |
0.041 |
27 |
|
|
28 |
Total EPS |
0.216 |
29 |
PE |
12.00 |
30 |
Target SP |
2.59 |
Here you go, that's a bit more blue sky in there.
But before we even get there, I think Albemarle would've taken us out at A$1.00
-