Hi,
Future revenue need to be adjusted by discounted cash flow. I used 8% which is very low. It does not take into account the cost of mining and processing the materials. Just to get a bit more realistic current value of future cash-flow number. Still impressive though.
revenue 8% discount rate current value 1 $270,000,000 1 $270,000,000 2 $270,000,000 0.92 $248,400,000 3 $270,000,000 0.8464 $228,528,000 4 $270,000,000 0.778688 $210,245,760 5 $270,000,000 0.71639296 $193,426,099 6 $270,000,000 0.659081523 $177,952,011 7 $270,000,000 0.606355001 $163,715,850 8 $270,000,000 0.557846601 $150,618,582 9 $270,000,000 0.513218873 $138,569,096 10 $270,000,000 0.472161363 $127,483,568 11 $270,000,000 0.434388454 $117,284,883 12 $270,000,000 0.399637378 $107,902,092 13 $270,000,000 0.367666388 $99,269,925 14 $270,000,000 0.338253077 $91,328,331 15 $270,000,000 0.311192831 $84,022,064 16 $270,000,000 0.286297404 $77,300,299 17 $270,000,000 0.263393612 $71,116,275 18 $270,000,000 0.242322123 $65,426,973 19 $2,622,589,809
- Forums
- ASX - By Stock
- AS2
- Break out upwards or Downwards????
Break out upwards or Downwards????, page-20
-
-
- There are more pages in this discussion • 331 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 AS2 (ASX) to my watchlist
|
|||||
Last
4.2¢ |
Change
-0.001(2.33%) |
Mkt cap ! $4.103M |
Open | High | Low | Value | Volume |
4.3¢ | 4.3¢ | 4.2¢ | $3.993K | 94.26K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 10629 | 4.2¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
5.0¢ | 30350 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 10629 | 0.042 |
1 | 24200 | 0.041 |
1 | 100000 | 0.040 |
2 | 70000 | 0.039 |
2 | 220000 | 0.038 |
Price($) | Vol. | No. |
---|---|---|
0.050 | 30350 | 2 |
0.053 | 947 | 1 |
0.060 | 33000 | 2 |
0.061 | 20000 | 1 |
0.072 | 15000 | 1 |
Last trade - 11.33am 19/07/2024 (20 minute delay) ? |
Featured News
AS2 (ASX) Chart |