EXM (Excalibur Mining). Flagship exploration results due anyday. Company alreay has a 1.17mn Oz gold resource. I did some very rough back-of-the-envelope calculations.
EXM: Excalibur Mining
Location: Tennant Creek, Northern Territory
Shares on issue (<3cents): 2,583,649,231
Mkt Cap (@1.5c): 2,583,649,231 * 0.015 = $38.75mn
Mkt Cap (@3.0c): 2,759,662,083 * 0.03 = $82.79mn
2008/09 FY Performance:
Loss: ($2.30mn)
Cash: $1.69mn + $10mn (Bell Potter Placement)
= $11.69mn
Cash Per Share: $11,690,000 / 2,583,649,231
= $0.0045
= 30.16% of the current share price
Enterprise Value: $38.75mn - $11.69mn
= $27.06mn
= $0.0105 cents per share
Major Projects:
- Nobles Nob
- Juno
- Rising Sun
Resource Base:
3.6mt @ >10g/t = 1.17mn Oz gold
At $1050 AUD Oz = $1,228,500,000 IGV of GOLD
Costs: Per Ounce Production/Opex Costs
$325 per Oz
@ $1050 AUD gold price = $725 AUD margin per ounce
Gross Profit on 1.17mn ounces at $725 AUD margin
= $848.25mn AUD
Targeting Annual Production of: 80,000 - 140,000 ounces pa
Lets use say, 80,000 pa at $600 margin. $600 margin (as opposed to $725) gives $125 leway for a) gold price falling b) AUD rising
80,000 * 600 = $48,000,000 profit per year!
EPS (estimate) = $48,000,000 / 2,583,649,231
= $0.0186
Say, PE = 6-8:
PE 6 = $0.1116
= 11.16cps
PE 8 = $0.1488
= 14.88cps
Very rough. Value is obvious however. Cheap up to 3c easily...
- Forums
- ASX - Day Trading
- daytrade diaries... october 20
daytrade diaries... october 20, page-41
-
- There are more pages in this discussion • 91 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
Featured News
The Watchlist
1CG
ONE CLICK GROUP LIMITED
Mark Waller, MD
Mark Waller
MD
Previous Video
Next Video
SPONSORED BY The Market Online