Share
clock Created with Sketch.
20/05/24
12:56
Share
Originally posted by Happ:
↑
Just wanted to put everything in a perspective here. Shares on issue at 9 Nov 2023 - approx 615mln with options and other rights say 700mln Stage 1 production rate about 250kta (recent interview) Stage 1.5 production rate up to 625kta Stage 1.5 AISC $160-180 Stage 1.5 investment $17mln Stage 1.5 financing: Need for funds is skewed towards later part of 2024. Best case: free cash plus options $3.5mln plus debt up to $15mln. Worst case: 25% dilution through equity raising, increasing shares on issue to 850mln. Market price of phosphate A$530 per tonne, which gives about $350 per tonne margin. PE ratio 7 Worst case scenario - we bumble along 250kta and make only $100 per tonne margin. Valuation would be (250kta x 100 - 5mln) x 7 / 700mln shares = 14c Less the worst case - production 500kta, margin $100 per tonne. Valuation (500kta x 100 - 10mln) x 7 / 850mln shares = 33c Fantastic case - production 625kta, margin $300 per tonne, no dilution. Valuation (625 x 300 -10mln) x 7 / 700 = $1.87 In any case company is undervalued by at least 70% to the worst case right now. Any thoughts?
Expand
Market Price of Rock is way off course. Check out India CFR for starters. At most ~A$200FOB