Why are my maths weird Flyboy?
EBITDA at US$850/oz US$284M (first 3 years) US$685M (10 years)
EBITDA = US$685 per year.
Capex = US$150 Annual depreciation over 25 years = US$6M
NPAT per annum = US$68.5M - US$6M - $2.5M for other costs x 0.7 for tax x 1.15 for exchange rate = AUS$49M
Current shares on issue = 300M
$75M in the bank. May have to issue 50M more shares dependent on borrowings.
AUS$49M pa divided by 350 million shares = 14 cents EPS
The maths are fine.
Why are my maths weird Flyboy? EBITDA at US$850/oz US$284M...
-
- There are more pages in this discussion • 42 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add PRU (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
$2.35 |
Change
0.030(1.29%) |
Mkt cap ! $3.228B | |||
| Open | High | Low | Value | Volume |
| $2.32 | $2.37 | $2.29 | $6.953M | 2.966M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 9 | 211468 | $2.35 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $2.37 | 61323 | 5 |
View Market Depth
| Last trade - 16.10pm 28/06/2024 (20 minute delay) ? |
| PRU (ASX) Chart |