CXO

1.08%

9.4¢ core lithium ltd

NT News uninformed article, wonder when they wake up to the facts

First 22 Last

Share
Profile

Follow
Kjuagutt

184 Posts.

31

27/04/22

13:22

Post #: 61044431
Share

Originally posted by Kiwisfly9: ↑

I know most of you have all seen this but for the benefit of any new traders here is some maths to consider if they are feeling a bit shakey about holding onto their shares right now and why its so important to hold on.

Spodumene according to all the major metals markets monitors is selling in the June Quarter for upwards of 5000 USD on contract. If we assume that this price remains stable (it won't, it will keep going because there is a global lithium supply deficit and it will only get worse) then the maths of the project look something like this.

190 000 tons of production a year
5000 USD per ton
Offtake agreements which will pay near spot price. I will assume 95% of spot price so 5000 USD per ton becomes 4750 USD per ton
441 USD per ton all in sustaining cost (this does not include royalties or corporate tax)
2.5% Royalties on gross profits
30% business tax rate (if we assume the Accountants don't find massive deductions and write downs which they will but lets just be super conservative)

That means we get 4750 USD per ton of spodumene we mine minus 441 USD per ton for the all in sustaining cost = 4309 USD per ton

4309 times 190 000 tons per year = 818'710'000 USD per year Gross
818710000 USD per year times 0.7 (to account for business tax) = 573 097 000 USD
573 097 000 USD times 0.975 (to account for 2.5% royalties to the Canadians) = 558 769 575 USD per year

Converted at todays exchange rate gives us 781'556'028 Australian dollars in pure profit.

Typically, future share value is based on a ratio of 8.5- 15 times EBITDA to give the expected market cap, which is then divided by the amount of shares on issue to give the expected share price.

558769575 times the conservative ratio of 8.5 is 4.75 Billion dollars
558769575 times the conservative ratio of 15 is 8.31 Billion dollars

4.75 billion divided by 1.71 billion shares on issue equals a share price of 2.77 AUD a share
8.31 billion divided by 1.71 billion shares on issue equals a share price of 4.90 AUD a share

***These figure does not include the extra money we will make from the Lithium fines that come from the crushing circuit which need to be added on top***
***These figure does not include the likely higher spodumene prices we will actually get by the time were in production***
***These figures do not include a potential doubling of production for a very small additional capital outlay***

Expand

NT News uninformed article, wonder when they wake up to the facts

CXO Price at posting: $1.36 Sentiment: None Disclosure: Held
Upvote

0 Great analysis

Reply

Top Stories

VYS

Vysarn acquires Waste Water Services Pty Ltd for $7.5M; WWS to become subsidiary as expansion continues

CCO

The Calmer Co’s Anthony Noble reflects on record breaking FY24

PYC

PYC achieves key designation for drug aiming to treat blinding eye disease ADOA

HVN

Consumers cautious according to Harvey Norman, as profit slumps 35% in FY24

Consumer Staples Shine Amid Retail Slump – Key Stocks to Watch

CYM

WA Nifty copper project steps closer to restart with Cyprium Metals inking $40M loan from Glencore

Week 35 Wrap: HotCopper’s top watched; ‘iron ore winter’ has started; Oz inflation @ 3.5% MoM; Harris fracking flip

LLC

Lendlease sells off US east coast construction operations in latest global divestment push

TBN

Tamboran kicks off Shenandoah South pilot project with SS-2H well spud

HLX

Helix investor makes partial takeover bid, proposing board changes

There are more pages in this discussion • 18 more messages in this thread...

First 22 Last

Add CXO (ASX) to my watchlist

(20min delay)
Last 9.4¢		Change 0.001(1.08%)		Mkt cap ! $200.8M

Open	High	Low	Value	Volume
9.4¢	9.7¢	9.3¢	$1.039M	10.90M

Buyers (Bids)

No.	Vol.	Price($)
11	788327	9.4¢

Sellers (Offers)

Price($)	Vol.	No.
9.5¢	42707	2

View Market Depth

No.	Vol.	Price($)
7	693221	0.094
28	1890077	0.093
25	1844773	0.092
37	2598885	0.091
62	4196782	0.090

Price($)	Vol.	No.
0.096	331260	3
0.097	153609	3
0.098	641349	8
0.099	1475891	6
0.100	3341029	23

Last trade - 16.10pm 30/08/2024 (20 minute delay)

CXO (ASX) Chart

NT News uninformed article, wonder when they wake up to the facts

Vysarn acquires Waste Water Services Pty Ltd for $7.5M; WWS to become subsidiary as expansion continues

The Calmer Co’s Anthony Noble reflects on record breaking FY24

PYC achieves key designation for drug aiming to treat blinding eye disease ADOA

Consumers cautious according to Harvey Norman, as profit slumps 35% in FY24

Consumer Staples Shine Amid Retail Slump – Key Stocks to Watch

WA Nifty copper project steps closer to restart with Cyprium Metals inking $40M loan from Glencore

Week 35 Wrap: HotCopper’s top watched; ‘iron ore winter’ has started; Oz inflation @ 3.5% MoM; Harris fracking flip

Lendlease sells off US east coast construction operations in latest global divestment push

Tamboran kicks off Shenandoah South pilot project with SS-2H well spud

Helix investor makes partial takeover bid, proposing board changes

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

NT News uninformed article, wonder when they wake up to the facts

Top Stories

Vysarn acquires Waste Water Services Pty Ltd for $7.5M; WWS to become subsidiary as expansion continues

The Calmer Co’s Anthony Noble reflects on record breaking FY24

PYC achieves key designation for drug aiming to treat blinding eye disease ADOA

Consumers cautious according to Harvey Norman, as profit slumps 35% in FY24

Consumer Staples Shine Amid Retail Slump – Key Stocks to Watch

WA Nifty copper project steps closer to restart with Cyprium Metals inking $40M loan from Glencore

Week 35 Wrap: HotCopper’s top watched; ‘iron ore winter’ has started; Oz inflation @ 3.5% MoM; Harris fracking flip

Lendlease sells off US east coast construction operations in latest global divestment push

Tamboran kicks off Shenandoah South pilot project with SS-2H well spud

Helix investor makes partial takeover bid, proposing board changes

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News