Having spent too much time locked down during Covid, I put together a simple spreadsheet to forecast LCK's earnings.
At full production in 2025/6, 1mt x $650/t less $150/t cost of production = $500m.
Now deduct $20m opex, $80 depreciation and another $120m in interest (I've assumed all the $2.3bn is borrowed at 5% as making equity issue assumptions is too complicated). Deducting a further $80m (30%) for tax and one gets a NPAT of $200m or 20c/share (assume 1,000m shares).
A 15x multiple (because these are steady, predictable and conservative earnings) gives a SP of $2.50. The NPV over the next 30 years, using a 6% discount rate is $3.5bn or $3.50/share.
It will be interesting to see what value the market attributes when the company announces how they plan to fund their 30% share of the project as DL E&C Co are funding the other 70%.
We live in hope...
- Forums
- ASX - By Stock
- NRZ
- What is LCK' value?
What is LCK' value?
-
- There are more pages in this discussion • 120 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 NRZ (ASX) to my watchlist
|
|||||
Last
0.5¢ |
Change
-0.001(16.7%) |
Mkt cap ! $9.512M |
Open | High | Low | Value | Volume |
0.6¢ | 0.6¢ | 0.5¢ | $33.90K | 6.714M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
14 | 13500001 | 0.4¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
0.5¢ | 1324440 | 4 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
14 | 13500001 | 0.004 |
17 | 16603333 | 0.003 |
18 | 87941555 | 0.002 |
14 | 60900000 | 0.001 |
0 | 0 | 0.000 |
Price($) | Vol. | No. |
---|---|---|
0.005 | 1324440 | 4 |
0.006 | 3249164 | 8 |
0.007 | 3235480 | 3 |
0.008 | 521571 | 3 |
0.009 | 1518181 | 2 |
Last trade - 14.03pm 23/07/2024 (20 minute delay) ? |
Featured News
NRZ (ASX) Chart |
The Watchlist
LU7
LITHIUM UNIVERSE LIMITED
Alex Hanly, CEO
Alex Hanly
CEO
Previous Video
Next Video
SPONSORED BY The Market Online