Australia's largest stock trading and investment forum Australia's #1 stock forum

NRZ

Click for more information

10.0%

1.1¢ neurizer ltd

What is LCK' value?, page-6

First 6 Last

Share
Profile

Follow
Jenkstar

1,122 Posts.

267

09/11/21

15:25

Post #: 57431866
Share

Originally posted by Asterixr: ↑

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...

Expand

Hi Asterixr,

you should go to the LCK website and in their investor section you will find a MST Access report (dated July 2021) which will give you a detailed breakdown of LCK financial forecasts, and the analysts view on capital raising, cashflow and valuation.

makes for interesting reading and will help validate some of you numbers.

LCK Price at posting: 12.0¢ Sentiment: Hold Disclosure: Held
4 Upvote

0 Great analysis

Reply

Top Stories

OCC

Orthocell shares jump on record revenues from sales of collagen bone repair devices globally

SPR

Spartan sniffs 126g/t gold ahead of resource upgrades at WA's Dalgaranga

PL3

Patagonia looks to raise $2.15M for South American exploration and development

MSB

Mesoblast resubmits US FDA application for approval of Ryoncil in children with graft vs host disease; shares dip -4%

SRL

Scandium a priority metal for Sunrise as it plans feasibility update at Syerston

There are more pages in this discussion • 115 more messages in this thread...

First 6 Last

Add NRZ (ASX) to my watchlist

(20min delay)
Last 1.1¢		Change 0.001(10.0%)		Mkt cap ! $20.92M

Open	High	Low	Value	Volume
1.0¢	1.3¢	0.9¢	$112.0K	9.997M

Buyers (Bids)

No.	Vol.	Price($)
2	206728	1.1¢

Sellers (Offers)

Price($)	Vol.	No.
1.2¢	85000	1

View Market Depth

No.	Vol.	Price($)
2	206728	0.011
7	2400500	0.010
5	990000	0.009
3	375611	0.008
3	3253968	0.007

Price($)	Vol.	No.
0.012	85000	1
0.013	10000	1
0.016	1529164	5
0.017	212562	3
0.020	200000	1

Last trade - 16.10pm 09/07/2024 (20 minute delay)

NRZ (ASX) Chart