correct me if im wrong, using a DCF to value the company, an intrinsic value of $0.94 derived from 125% annual growth from NPAT of $12M (2020) - $42M (2022) assuming 4Mt and 6Mt are achieved and a 5% terminal growth rate as per the profit and loss of Shaw and Partners in their broker report.
-
-
- There are more pages in this discussion • 2 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add to My Watchlist
What is My Watchlist?
 (20min delay)
|
|||||
|
Last
9.2¢ |
Change
0.004(4.55%) |
Mkt cap ! $551.9M | |||
| Open | High | Low | Value | Volume |
| 8.6¢ | 9.2¢ | 8.6¢ | $1.719M | 19.21M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 13 | 834690 | 9.1¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 9.2¢ | 547271 | 8 |
View Market Depth
| Last trade - 11.39am 17/09/2025 (20 minute delay) ? |
| MMI (ASX) Chart |