Yep mate, we are fairly close.
I just ran the numbers. I used a 10% discount rate though, and included all measured, indicated and inferred (U/G) resources - but did not include Fines. I allowed for capital costs, 30% tax rate, 1Mtpa, and got an NPV of $232,000,000. Obviously a lot of work needs to be done to prove Carlton up - I worked out that if all the resources are proved/measured there it would have an NPV of approx 85m. I used the Net Sales numbers to calculate it less the break even stats mentioned in one of the explanatory notes for BP33 and Carlton, and did a bit of reasonable estimating for Grants. As with yours, it is all guess work.
I thought that US$744 was a bit bullish as well, but when you have a look at the predicted sales data on page 30 (that looks about right) over the 8 years from 2022, and take the average you get US$748. So perhaps it is reasonable?
- Forums
- ASX - By Stock
- CXO
- cxo
cxo, page-39
-
- There are more pages in this discussion • 1 more message in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
NEWS
Is oil undervalued?
Add CXO (ASX) to my watchlist
(20min delay)
|
|||||
Last
9.5¢ |
Change
0.004(3.85%) |
Mkt cap ! $200.8M |
Open | High | Low | Value | Volume |
9.0¢ | 9.5¢ | 9.0¢ | $585.2K | 6.409M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 41392 | 9.4¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
9.5¢ | 708772 | 13 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
6 | 186749 | 0.093 |
7 | 312653 | 0.092 |
7 | 377007 | 0.091 |
11 | 1297050 | 0.090 |
12 | 1110877 | 0.089 |
Price($) | Vol. | No. |
---|---|---|
0.094 | 490045 | 10 |
0.095 | 685902 | 10 |
0.096 | 768600 | 4 |
0.097 | 405081 | 4 |
0.098 | 425929 | 6 |
Last trade - 11.00am 06/08/2024 (20 minute delay) ? |
Featured News
CXO (ASX) Chart |