E25

2.22%

22.0¢ element 25 limited

99.95% High Purity Manganese, page-827

First 827 Last

Share
Profile

Follow
Bankit87

53 Posts.

6

27/12/22

22:49

Post #: 65454123
Share

Originally posted by WhatsTheTip: ↑

Putting a value on E25 is difficult because there are so many important unknown's. Even if the issue of valuing the ore business's is parked, HPMSM is still hard to value due to not yet knowing the likely future scale, the deal that will fund capex or whether the margins presented in the scoping study will be preserved or even enhanced by the time final decisions occurs (if it does indeed happen). These issues noted, the initial scoping study indicated US$73m, US$141m & US$205m annual operating cash flows from 50kt, 100kt and 150ktpa HPMSM train operations (and volumes of fertilizer grade at only modest margins).

The 10 Oct 2022 HPMSM update implied a future improvement was coming as the fertilizer grade element was reduced if not eliminated and 75kt input ore become 65kt HPMSM. The scoping study was $1,950*50kt=$97.5m of revenue (+$15m for fertilizer grade). This would become $126.8m of revenue from one train [$1,950 * 65kt]. The ore input volume drops from 78.4kt to 75kt so there may also be a cost reduction efficiency. A single train may therefore now have circa $14m more revenue per train for presumably similar or lower costs. This will become clearer with the HPMSM feasibility due about now. If E25 were to get 2-3 HPMSM trains running, along with the ore operation, they would be >A$500m in annual revenue.

If there is US$70-80m/yr of pre-tax profitability from each HPMSM train and if E25 gets even one train built it would appear a market cap approaching A$1b is appropriate. This all assumes the modelling is correct, which is unwise based on the reported Ore results to date. If the off-take customer(s) and associated volumes are strong enough to warrant 2-3 or more trains then a built and operating properly valuation could easily approach A$2-3b. How may additional shares are necessary to get to these valuations - that's a big unknown. If shares on issue remain close to the current 185m on issue existing shareholders could be looking at $10/share in three to five years. That would allow a lot of upside to still exist, even if the share price did increase strongly.

Does the market believe this will happen with these metrics. Nope. Not even slightly, which is why the share price is around $1. Given the ore operation hasn't yet delivered useful profits, its unclear if the market's value is based on the ore operation turning around, it profitably expanding or an assumption that there is a small chance HPMSM will occur.

Expand

cheers for the reply and the good read, I'm sure I'll get my answer soon enough..it's Happening

E25 Price at posting: $1.05 Sentiment: Buy Disclosure: Held
2 Upvote

0 Great analysis

Reply

Top Stories

Microcap Wrap: 5 explorers with news out today

Wealth Within weighs in on shock 4% inflation read – and stocks that could survive the gloom

AVA

Ava Risk Group expands US presence with A$0.7M Substation Deal

SVL

Silver Mines models five new calderas close to 396Moz Bowdens deposit

SS1

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

CMX

ChemX Materials kicks off first stage works at WA high purity alumina pilot

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

RCE

Recce's R327 found effective against E.coli during clinical trial

LU7

Lithium Universe (ASX:LU7) board visits Quebec to engage key stakeholders

LRV

Larvotto identifies new exploration target at NSW's Hillgrove, boosting shares by nearly 20%

There are more pages in this discussion • 128 more messages in this thread...

First 827 Last

Add E25 (ASX) to my watchlist

(20min delay)
Last 22.0¢		Change -0.005(2.22%)		Mkt cap ! $47.85M

Open	High	Low	Value	Volume
22.5¢	23.0¢	22.0¢	$35.32K	156.7K

Buyers (Bids)

No.	Vol.	Price($)
1	20000	22.5¢

Sellers (Offers)

Price($)	Vol.	No.
23.5¢	2127	1

View Market Depth

No.	Vol.	Price($)
1	20000	0.225
1	4169	0.220
3	43257	0.215
4	34078	0.210
1	40000	0.205

Price($)	Vol.	No.
0.235	2127	1
0.240	23898	2
0.245	20408	1
0.250	21957	3
0.255	19607	1

Last trade - 15.17pm 28/06/2024 (20 minute delay)

E25 (ASX) Chart

99.95% High Purity Manganese, page-827

Microcap Wrap: 5 explorers with news out today

Wealth Within weighs in on shock 4% inflation read – and stocks that could survive the gloom

Ava Risk Group expands US presence with A$0.7M Substation Deal

Silver Mines models five new calderas close to 396Moz Bowdens deposit

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

ChemX Materials kicks off first stage works at WA high purity alumina pilot

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

Recce's R327 found effective against E.coli during clinical trial

Lithium Universe (ASX:LU7) board visits Quebec to engage key stakeholders

Larvotto identifies new exploration target at NSW's Hillgrove, boosting shares by nearly 20%

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

99.95% High Purity Manganese, page-827

Top Stories

Microcap Wrap: 5 explorers with news out today

Wealth Within weighs in on shock 4% inflation read – and stocks that could survive the gloom

Ava Risk Group expands US presence with A$0.7M Substation Deal

Silver Mines models five new calderas close to 396Moz Bowdens deposit

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

ChemX Materials kicks off first stage works at WA high purity alumina pilot

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

Recce's R327 found effective against E.coli during clinical trial

Lithium Universe (ASX:LU7) board visits Quebec to engage key stakeholders

Larvotto identifies new exploration target at NSW's Hillgrove, boosting shares by nearly 20%

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News