Ann: Sweden initiates inquiry to overturn uranium mining ban, page-147

First 147 Last

Share
Profile

Follow
Zxc

3,520 Posts.

735

25/07/24

17:28

Post #: 74918802
Share

Originally posted by pmzw75: ↑

Good discussions,
All in all Aura share price should be materially higher as the milestones get ticked off. I made a simple calculations using the yearly production numbers from the Feb FEED study. I use US$35/lb costs, 25% tax rate, 8% discount rate and US$80/lb uranium price. That gets me US$384M NPV (vs 388 from Aura presentation). Assuming an additional AU$15M equity raise at AU$0.18 and 90M options attached to kep the light on combined with50/50 loan/equity raise at 0.28AUD to finance the plant (with no additional options) I end up with close to 1500M shares fully diluted. With US$388M NPV, US$115M cash and US$115M debt I then get a fair value of roughly AU$0.4

When they crank up the production to an average of 3Mlb over 17 years, my NPV goes to US$790M and share price estimate to AU$0.84 (perhaps costs go up too, but I did not change those numbers, still assuming US$35/lb).
When both the equity raise and plant financing is done at AU$0.12 I get a fair price estimate of AU$0.28 @ 2Mlb/yr and AU$0.58 @ 3Mlb/yr

All of this ignoring Haggan, which according to the Aura study has an NPV of US$456 without Uranium and US$1334 with U308.
Assuming 1.5Billion shares oustanding then the low case Haggan will add AU$4.3cts for every 10% of its NPV that the company gets credit for. So, if the market thinks Aura is worth 10% of Haggan's NPV then add 4.3cts to the share price. Similary, add AU$0.125 cts in case the bans gets lifted per 10% value attribution. Aura is now valued at 1/3 of the Tiris NPV. So, in the most optimistic case we add 1/3 of the Haggan high case NPV of US$1334 add boost the share price by AU$$0.41

Best case: Tiris @ 3Mlb/yr and 0.18/0.28 eq. raise and financing + 30% of Haggan high case NPV post lifting ban: AU$1.25 / share (10x from here)
Worst case: Tiris @ 2Mlb/yr and 0.12/0.12 eq. raise and financing + 30% of Haggan low case NPV (ban not lifted, U308 ignored): AU$0.42 / share (3x from here)

Expand

Well done, nice post.

New Proactive interview:

do not advertise external links.au/companies/news/1052639/high-value-uranium-mines-aura-energy-s-path-to-decarbonisation-1052639.html

AEE Price at posting: 13.0¢ Sentiment: Buy Disclosure: Held
2 Upvote

0 Great analysis

Reply

Top Stories

QHL

Aerospace smallcap Quickstep Holdings jumps nearly 100% after 40cps takeover offer

MKT

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

C29

C29 Metals wins Kazakhstani uranium drill run green tick, Kazatomprom talks mature

PFE

Pantera begins drilling of maiden test well at Smackover

Palladium's the newest geopolitical hot commodity. But ASX exposure is limited

First 147 Last

Add AEE (ASX) to my watchlist

(20min delay)
Last 14.0¢		Change -0.005(3.45%)		Mkt cap ! $115.7M

Open	High	Low	Value	Volume
15.0¢	15.0¢	14.0¢	$117.9K	816.4K

Buyers (Bids)

No.	Vol.	Price($)
6	251467	14.0¢

Sellers (Offers)

Price($)	Vol.	No.
14.5¢	113206	2

View Market Depth

No.	Vol.	Price($)
6	251467	0.140
4	545000	0.135
9	777000	0.130
5	272962	0.125
4	528332	0.120

Price($)	Vol.	No.
0.145	113206	2
0.150	123333	2
0.155	691201	4
0.160	148006	3
0.165	148113	4

Last trade - 16.10pm 07/11/2024 (20 minute delay)

AEE (ASX) Chart

Ann: Sweden initiates inquiry to overturn uranium mining ban, page-147

Aerospace smallcap Quickstep Holdings jumps nearly 100% after 40cps takeover offer

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

C29 Metals wins Kazakhstani uranium drill run green tick, Kazatomprom talks mature

Pantera begins drilling of maiden test well at Smackover

Palladium's the newest geopolitical hot commodity. But ASX exposure is limited

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Ann: Sweden initiates inquiry to overturn uranium mining ban, page-147

Top Stories

Aerospace smallcap Quickstep Holdings jumps nearly 100% after 40cps takeover offer

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

C29 Metals wins Kazakhstani uranium drill run green tick, Kazatomprom talks mature

Pantera begins drilling of maiden test well at Smackover

Palladium's the newest geopolitical hot commodity. But ASX exposure is limited

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News