CXO 4.35% 11.0¢ core lithium ltd

Banter and general comments, page-28396

  1. 2,433 Posts.
    lightbulb Created with Sketch. 3144
    There's an excellent post over on another Li board, which quotes the following figures (thanks for the numbers @steve10). I'm posting them as a bit of fun to show what we might be looking forward to once we've hit nameplate production and L.O.M. numbers hit 20+ years (< 6-8 month's time?).

    ASX peers comparison:

    PLS $15.65B MC / $2.48B run rate NPAT = PE 6.3.
    AKE $10.58B MC / $657M run rate NPAT = PE 16.1.
    MIN $14.25B MC / $774M run rate NPAT = PE 18.4.

    Average PE = 13.6.

    Considering our worst case scenario, with perhaps unfavourable offtake terms well below current prices (the presentations of late use the wording "Formula-based referencing market prices for spodumene concentrate" - what those terms are exactly, I guess we'll only find out in the next quarterly or the one after), let's say we get on average US$2500 per ton for our SC 5.5 spod.

    All-in Sustaining Costs (AISC) (US$/t) - LOM Average US$539. Planned output, 190kt p.a..

    (US$2500 - US539) x 190 kt = US$373m = AUS$557m p.a..

    Using the average PE valuation, our MC should be in the region of A$557m x 13.6 = A$7.5b once the above conditions are met.

    In the lead up, let's say we encounter the inevitable hiccups and the output only hits say 60% of nameplate for the first 6 months (I understand from feet on the ground we're around this mark currently), we should be valued around the $4.5bn mark later this year.

    That equates to 2.5 x our current MC, and a SP of $2.55.

    This is why I continue to hold with an iron fist. Those are pessimistic numbers, not factoring in increased resource size, full / increased output, and better pricing than above.

    The next 6 months should be very exciting for CXO holders, especially with all the M & A activity in this space. I just hope we get to reach our full potential before any aggressive T/O action happens.

    Now is the time to sit back and enjoy watching it all gradually unfold.



    Last edited by mrplough: 05/07/23
 
watchlist Created with Sketch. Add CXO (ASX) to my watchlist
(20min delay)
Last
11.0¢
Change
-0.005(4.35%)
Mkt cap ! $235.7M
Open High Low Value Volume
11.5¢ 12.0¢ 11.0¢ $2.972M 26.62M

Buyers (Bids)

No. Vol. Price($)
64 7095194 11.0¢
 

Sellers (Offers)

Price($) Vol. No.
11.5¢ 131520 4
View Market Depth
Last trade - 16.10pm 31/10/2024 (20 minute delay) ?
CXO (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.