This version is based on an after tax calc allowing 30c in the $ company tax rate:
Assumptions:
1,750,000,000 shares on issue ( includes all current options)
Costs $9 per tonne ( conservative as LYC argues $7 )
Basket price $108/kg ( then apply a 5% reduction in basket price that applies for early customers who sign up to long term contracts )
PE 10:1 ( the basis for this multiple is the likely 10 year supply contract for the Sojitz deal in the LYC announcement dated 24th Nov10 effectively guaranteeing earning for this period )
$10m HQ costs pa
Tax Rate 30%
Valuation scenarios:
11,000 tonnes mined earnings 41.6 cents per share. PE 10:1 share price $4.16( ...might have to start the splinter $5.95 club club!! )
22,000 tonnes mined earnings 83.6 cents per share PE 10:1 share price $8.36
The market will value a company on a P/E basis somewhere between 8-15 times earnings if it was a public company. You are better off to use a conservative price to earnings ratio. 10 just equates to locked in customer contracts - sojitz TBC.
CONCLUSION:
Traditionally 3 years out earnings is what is used as a harvest time frame for valuation purposes so that puts us in the $8 range once the 22k volume is "locked in" and the LAMP delivered assuming basket price stays at $110/kg.
- Forums
- ASX - By Stock
- LYC
- sp valuation re-visted ( after tax of 30% )
sp valuation re-visted ( after tax of 30% )
-
- There are more pages in this discussion • 1 more message 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 LYC (ASX) to my watchlist
|
|||||
Last
$7.02 |
Change
0.230(3.39%) |
Mkt cap ! $6.561B |
Open | High | Low | Value | Volume |
$6.74 | $7.05 | $6.72 | $39.03M | 5.604M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 11129 | $6.99 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$7.03 | 26155 | 5 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 11129 | 6.990 |
1 | 14880 | 6.960 |
1 | 14880 | 6.950 |
1 | 14880 | 6.940 |
1 | 14880 | 6.920 |
Price($) | Vol. | No. |
---|---|---|
7.030 | 26155 | 5 |
7.040 | 31177 | 10 |
7.050 | 68430 | 21 |
7.060 | 16505 | 4 |
7.070 | 8720 | 5 |
Last trade - 16.10pm 28/08/2024 (20 minute delay) ? |
Featured News
LYC (ASX) Chart |
The Watchlist
HAR
HARANGA RESOURCES LIMITED.
Peter Batten, MD
Peter Batten
MD
Previous Video
Next Video
SPONSORED BY The Market Online