Hi Pencilin
I'll assume NMP potential adds about $10-12m to the NET profit, because the basic oxide is worth around $200 per tonne and that multiplied by 20k tonnes equals $4m.
For a nice round number lets say that Moolap will make $20m, made up of $8.6m from salt slag + NMP value adding.
There will be admin expenses and ongoing development costs in the U.S, but I'm going to ignore them and also ignore depreciation, because I think that with the company in a growth phase, they won't be heavily scrutinised.
So after removing tax at approximately 30%, Moolap should make around $6m from salt slag alone and $14m if my NMP estimates are close and the NMP treatment is not too expensive.
Silica at $700 per tonne * 80,000 brings in $56m. If digging and transport costs are $100, which would be high there's $600 profit per tonne * 80k, equaling $48m. Remove 30% for tax and that leaves $33.6m
Salt slag only + silica
$6m + $33.6m = $39.6m
$39.6m/146 million share, which is the fully diluted number, is a little over 27c per share.
Salt slag and NMP + silica
$14m + $33.6 = $47.6m
$47.6m/146 million share, is a little over 32c per share.
Treating them as non growth but long term income producing assets would mean that a P/E of 10 would be fair, I think, but in this market who knows.
That would give a share price of $2.70 to $3.20
This doesn't allow for MHM acquiring the full rights to Australian salt slag profits, but since I don't know how that will be arranged, I'll leave it out.
NMP and Silica revenue and profit estimates are speculative, but not too optimistic??
I don't know what the set up costs for silica mining are.
Also this is very simple, with no discounting or detailed cost analysis applied, but an SP value of over $2 for Australian operations would have to be pretty fair.
- Forums
- ASX - By Stock
- VYS
- aluminium plant commissioning and silica drill
aluminium plant commissioning and silica drill, page-54
-
-
- There are more pages in this discussion • 2 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 VYS (ASX) to my watchlist
|
|||||
Last
38.5¢ |
Change
-0.005(1.28%) |
Mkt cap ! $161.1M |
Open | High | Low | Value | Volume |
39.0¢ | 40.0¢ | 38.0¢ | $43.32K | 110.7K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 7866 | 38.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
39.5¢ | 11052 | 3 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 5494 | 0.385 |
2 | 57405 | 0.380 |
5 | 45433 | 0.375 |
6 | 96252 | 0.370 |
2 | 108888 | 0.365 |
Price($) | Vol. | No. |
---|---|---|
0.395 | 13424 | 4 |
0.400 | 10824 | 3 |
0.410 | 287552 | 1 |
0.420 | 175765 | 3 |
0.425 | 424858 | 4 |
Last trade - 13.46pm 20/08/2024 (20 minute delay) ? |
Featured News
VYS (ASX) Chart |