M4M 6.90% 3.1¢ macro metals limited

1 Cent Party, page-38

  1. 70 Posts.
    lightbulb Created with Sketch. 46
    In my last post I mentioned there was a slight "apples to oranges" issue with the analysis which attempted to estimate the Enterprise Value of Kogi Iron's Agbaja project using forecast NPV8. The problem arose because EBITDA (pre-tax) was used to create the NPV8 for FMG, Champion Iron, Grange Resources and Mt Gibson Iron whereas net cash flow (after tax) was used for the Agbaja project. The problem has been addressed by grossing up the Agbaja numbers by (1 - tax rate). This will probably over state the Agbaja numbers but for the purpose of this simple analysis it doesn't matter.

    The following table shows the potential EV attributed to the Agbaja project using market-derived percentages of NPV8:

    EV / NPV8ASX examplesPotential Agbaja EV
    115%Grange, My GibsonUS$159m
    220%
    US$211m
    325%
    US$264m
    430%ChampionUS$317m
    535%FMGUS$370m

    I will leave investors to decide which ratio is relevant.but if, for example, investors think the Agbaja project is equal to FMG's operations, then its potential value is equivalent to 35% of its NPV8, ie US$370m. This potential future value must be compared to the US$507m of capex required to complete development and bring the project into production and so deliver the numbers which translate into the NPV8 figure.

    Again, I make no claim that my analysis is correct. Anyone contemplating investing in Kogi Iron should undertake their own research and analysis.
 
watchlist Created with Sketch. Add M4M (ASX) to my watchlist
(20min delay)
Last
3.1¢
Change
0.002(6.90%)
Mkt cap ! $111.5M
Open High Low Value Volume
3.0¢ 3.1¢ 2.9¢ $185.9K 6.273M

Buyers (Bids)

No. Vol. Price($)
3 250000 2.9¢
 

Sellers (Offers)

Price($) Vol. No.
3.1¢ 1080919 5
View Market Depth
Last trade - 16.10pm 14/06/2024 (20 minute delay) ?
Last
3.0¢
  Change
0.002 ( 0.00 %)
Open High Low Volume
2.9¢ 3.1¢ 2.8¢ 2714194
Last updated 15.12pm 14/06/2024 ?
M4M (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.