You've clearly spent a lot of time and energy trying to replicate Hastings modelling. I respect that but I would to clarify what you are saying. From reading your posts the crux of your argument seems to boil down to this:
"At $112/kg NdPr, to produce a study with $650M capex that delivers $4.4B LOM free cashflow and a $1B NPV8% post-tax NPV is world class...
I can't get anywhere near that project value using $112/kg, my spreadsheet comes up with something more like $1.5B LOM free cash flow and a NPV $340M post tax. That is a ridiculously huge difference."
What I think you are saying is that you think that Hastings have fudged their numbers, and the value of the project, by a factor of ~3x. Is this the point you are trying to communicate?
Ann: Yangibana Ore Reserves Increase by 25%, page-22
Add HAS (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
35.0¢ |
Change
0.005(1.45%) |
Mkt cap ! $61.48M | |||
| Open | High | Low | Value | Volume |
| 35.0¢ | 36.0¢ | 34.0¢ | $92.23K | 262.7K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 2 | 10942 | 35.0¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 35.5¢ | 29396 | 3 |
View Market Depth
| Last trade - 12.45pm 10/07/2024 (20 minute delay) ? |
| HAS (ASX) Chart |