Let's have a stab at a valuation.
NPV of Shambesai leaching project.
- coy has used a DCF of 12% which they acknowledge is very conservative. UBS use a DCF of 6% in valuing their goldies.Refer ADU Sept. 2011 report. At a DCF of 9% this project would be valued at $68m.
Valuation of Resources
- after leaching process Shambesai should be left with about 400,000 ozs (my assumption) plus 410,000 ozs at Obdilla. At a valuation of $100 oz this values the remaining resource at $81m.
Total enterprise value is therefore $149m. Note minimal cash/debt on hand.
Shares Issued 119m
Options Issued 86m
Value per share (after options are excercised) $149m/119+86 = $0.73 per share
Current share price of $0.26 is therefore trading at a discount of 64% plus there is further exploration upside from their 4200km permit.
Note: the timing of the excercise of the options fits perfectly with the capex requirements of the leaching project.
14m options to be excercised by 31/12/2010 @ 0.25c will raise $3.5m
63.4m excercisable by 31/12/2011 @ 0.20c to raise $12.7m
Initial capex reqd is $16m.
Thoughts?
Elephants in the room are MHM and MSR
- Forums
- ASX - By Stock
- TCG
- valuation??
valuation??
-
- There are more pages in this discussion • 5 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 TCG (ASX) to my watchlist
|
|||||
Last
22.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $168.8M |
Open | High | Low | Value | Volume |
23.0¢ | 23.0¢ | 22.5¢ | $147.6K | 649.6K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 2244 | 22.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
23.0¢ | 283078 | 5 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 80930 | 0.225 |
1 | 102998 | 0.220 |
1 | 30000 | 0.215 |
2 | 130000 | 0.210 |
2 | 100010 | 0.205 |
Price($) | Vol. | No. |
---|---|---|
0.230 | 283078 | 5 |
0.235 | 170000 | 2 |
0.240 | 100000 | 1 |
0.245 | 45000 | 1 |
0.250 | 237000 | 2 |
Last trade - 14.49pm 01/08/2024 (20 minute delay) ? |
Featured News
TCG (ASX) Chart |