Numbers with no discount!
ASX GRR 1 Shares on Issue 1,157,338,698.00 2 Cash / Receivables at 31/3 $332,020,000.00 3 Cash / Receivablesvalue per share 0.286882311 4 Debt 0 5 Current Net Position $332,020,000.00 6 Share Price 0.75 7 Market Cap 868,004,023.50 8 Assumed production costs (AUD) $113.00 9 Life of Mine/Production asset (years) 10 10 Pellet price AUD $420.00 11 Earnings per tonne $307.00 12 Likely annual production rates 2,510,000.00 13 Assumed EBIT $770,570,000.00 14 Tax of 30% $231,171,000.00 15 Earnings after 30% tax reduction $539,399,000.00 16 Earnings per share 0.47 17 Assumed PE ratio of 5 $2.33 18 Assumed PE ratio of 5 + cash at 31/3 $2.62 19 Assumed PE ratio of 10 (life or project) + cash $4.95 20 21 No discount on PE of 5 + cash $2.62 22 23 No discount on PE of 10 + cash $4.95
Again all my opinion not advice, speak to a professional as i am not one and I may have missed something, all my opinion and rough back of envelope calculations etc etc
- Forums
- ASX - By Stock
- GRR
- GRR Valuation
GRR Valuation, page-94
-
-
- There are more pages in this discussion • 406 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 GRR (ASX) to my watchlist
|
|||||
Last
29.0¢ |
Change
0.005(1.75%) |
Mkt cap ! $335.6M |
Open | High | Low | Value | Volume |
29.0¢ | 30.0¢ | 29.0¢ | $329.6K | 1.125M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
5 | 73539 | 29.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
29.5¢ | 59700 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
5 | 73539 | 0.290 |
18 | 331176 | 0.285 |
24 | 690377 | 0.280 |
10 | 282871 | 0.275 |
9 | 185965 | 0.270 |
Price($) | Vol. | No. |
---|---|---|
0.295 | 59700 | 2 |
0.300 | 162983 | 7 |
0.305 | 40727 | 1 |
0.310 | 98154 | 7 |
0.320 | 82682 | 5 |
Last trade - 16.10pm 16/08/2024 (20 minute delay) ? |
Featured News
GRR (ASX) Chart |