Hey everyone,
When I need cheering up (since we are more than 50% off our highs), I do this little calculation - what should the SP be when in full production, sometime during CY2023? A lot of people are saying "$2 easy" but I wanted to work through the arithmetic. Here we go:
Production: 173,000 tonnes 5.8% spod concentrate (from the updated DFS presentation Aug 21 - they stated they could go up to 197kt but let's be conservative)
Pricing: FOB price US$5000 (latest reported price is >$7000 but that's for 6% and spot pricing, not contract).
Operating Cost: US$362 (from DFS) - let's make it US$500 to allow for inflation
Gross annual profit: 173,000t * (US$5000 - US$500) = US$778m = A$1.1bn (@0.70 - current exchange rate is more favourable)
Less royalties, overheads, taxes (say 40%) gives annual NPAT of A$667m.
Using a PE of 8, MC should be 667m * 8 = $5.3bn.
With 1.7bn SOI, the SP should be $5.3bn / 1.7bn = $3.12 per share
So that certainly made me feel better. Where have I gone wrong? Where has the market gone wrong??
Thanks in advance for any corrections to the above.
Figaro
- Forums
- ASX - By Stock
- CXO
- Banter and general comments
Banter and general comments, page-12448
-
-
- There are more pages in this discussion • 26,662 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
NEWS
Is oil undervalued?
Add CXO (ASX) to my watchlist
(20min delay)
|
|||||
Last
9.3¢ |
Change
-0.001(1.06%) |
Mkt cap ! $198.7M |
Open | High | Low | Value | Volume |
9.3¢ | 9.5¢ | 9.1¢ | $1.027M | 11.10M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
21 | 1922509 | 9.1¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
9.3¢ | 49999 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
19 | 1722509 | 0.091 |
43 | 3906012 | 0.090 |
13 | 1004503 | 0.089 |
18 | 1043672 | 0.088 |
7 | 406000 | 0.087 |
Price($) | Vol. | No. |
---|---|---|
0.093 | 49999 | 1 |
0.094 | 239216 | 2 |
0.095 | 788989 | 10 |
0.096 | 589152 | 8 |
0.097 | 733094 | 8 |
Last trade - 16.10pm 08/08/2024 (20 minute delay) ? |
Featured News
DVP
Commodity house Trafigura funds Develop Global's copper-zinc Woodlawn play with offtake deal in place
NEWS
Week 31 Wrap: JORC rules to get tougher; RBA rate hike chance 50/50; US Fed Sept cut still the quo
CXO (ASX) Chart |