I think all the page 5 financial summary numbers relate to the 130kt production variant. The $1,188/t figure referenced is the 130kt average cost and the at full production is used twice, but then again on the next page to reference 130ktpa.
I think the Maths at that stage when at full 130kt production may be approx:
- $2,550 * 130kt = $331.5m of revenue.
- $154.42m of production costs (130kt @ $1,188)
- $178m of EBITDA (using $2,550/t gets within $1m to the published figure)
- Throwing these numbers, some capex and lower production in the first few years gets values close to the NPV quoted.
The original scoping study at 50kt was $1,950*50+$900*16.6=$112.4 less $38.2m costs and $1.3m of unknown rounding for $73m cashflow. Costs and Capex have gone up significantly but they are now likely to be a lot more accurate for an operation operating in the US.
Also, while the OEM's will obviously try to push down every input cost, $2.55/kg IRA HPMSM HPMSM isn't going to create the same concerns for them as $50-$80/kg Lithium Hydroxide or $35/t cobalt. Synthetic graphite is also in the $8/kg range so manganese would remain a cheaper battery input material.
- Forums
- ASX - By Stock
- E25
- Ann: HPMSM Feasibility Study Delivers Outstanding Economics
Ann: HPMSM Feasibility Study Delivers Outstanding Economics, page-10
-
- There are more pages in this discussion • 19 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 E25 (ASX) to my watchlist
(20min delay)
|
|||||
Last
26.5¢ |
Change
-0.010(3.64%) |
Mkt cap ! $57.64M |
Open | High | Low | Value | Volume |
28.0¢ | 28.0¢ | 26.5¢ | $74.00K | 271.8K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
7 | 247933 | 26.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
28.0¢ | 296507 | 5 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
7 | 247933 | 0.265 |
4 | 25158 | 0.260 |
1 | 11000 | 0.255 |
2 | 39204 | 0.250 |
1 | 74987 | 0.245 |
Price($) | Vol. | No. |
---|---|---|
0.280 | 296507 | 5 |
0.290 | 2 | 1 |
0.295 | 120801 | 2 |
0.300 | 25000 | 1 |
0.315 | 13600 | 1 |
Last trade - 16.10pm 23/05/2024 (20 minute delay) ? |
|
|||||
Last
26.5¢ |
  |
Change
-0.010 ( 3.64 %) |
|||
Open | High | Low | Volume | ||
27.0¢ | 27.5¢ | 26.5¢ | 44615 | ||
Last updated 15.59pm 23/05/2024 ? |
Featured News
E25 (ASX) Chart |