I find it interesting that the EBITDA margin is 52% and EBITDA per annum is USD54.8 million yet the NPV (@8% pst tax) is only USD95.7 million. I would have thought that the NPV would be much much higher but then again I dont know what other cash outlays there are that are excluded from EBITDA but included in the NPV calc. Regardless they must be significant.
If you NPV USD 54.8 over 7 years at a post tax discount rate of 8% then you get USD285 million less undercounted capex of USD78.4 million = USD206.6 million versus USD95.7 million. Quite a substantial difference for interest, tax and other non EBITDA costs. I also assume EBITDA is constant per years whereas it probably higher in the latter LOM years where discounting has more impact
Comments appreciated
- Forums
- ASX - By Stock
- JRV
- JRV Cobalt
JRV Cobalt, page-322
-
- There are more pages in this discussion • 303 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 JRV (ASX) to my watchlist
|
|||||
Last
1.2¢ |
Change
0.001(9.09%) |
Mkt cap ! $31.08M |
Open | High | Low | Value | Volume |
1.2¢ | 1.2¢ | 1.1¢ | $1.002K | 88.66K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
20 | 2809876 | 1.1¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
1.2¢ | 2525631 | 15 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
19 | 2708845 | 0.011 |
33 | 7579429 | 0.010 |
10 | 3312635 | 0.009 |
8 | 4663888 | 0.008 |
7 | 4353922 | 0.007 |
Price($) | Vol. | No. |
---|---|---|
0.012 | 2525631 | 15 |
0.013 | 2442097 | 9 |
0.014 | 3147408 | 10 |
0.015 | 3569946 | 5 |
0.016 | 1012872 | 5 |
Last trade - 12.44pm 26/08/2024 (20 minute delay) ? |
Featured News
JRV (ASX) Chart |