Hi Everyone,
Just looking over this project due to the current price. For DCF I used:If you are new...
- Discount rate: 8%
- Capital cost: A$245 million
- Net cash flow: A$705 million
- Mine life: 14 years
Just change the discount rate and the life of mine
Present value = Net cash flow / (1 + discount rate)^n
= A$705 million / (1 + 0.08)^14
= A$370 million
Divided by the 395m SOI.
Give 93c before the coming dilution. Assuming 50% debt to equity for the prjoect is raised at 20c. That is 500m shares totaling 895m SOI.
I get 41.3c.
Obviously less debt to equity ratio changed the prices as well as the price of the raise.
Note: If you use current spot prices... I get 37.5c. But i agree we should see silver and lead prices rise.
- Forums
- ASX - By Stock
- BML
- Ann: Quarterly Activities and Cashflow Report
Ann: Quarterly Activities and Cashflow Report, page-25
-
- 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 BML (ASX) to my watchlist
|
|||||
Last
9.1¢ |
Change
0.000(0.00%) |
Mkt cap ! $21.23M |
Open | High | Low | Value | Volume |
9.2¢ | 9.2¢ | 9.0¢ | $16.95K | 186.7K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 37999 | 9.1¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
9.3¢ | 16286 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 37999 | 0.091 |
1 | 2471 | 0.090 |
1 | 16853 | 0.089 |
1 | 75000 | 0.088 |
1 | 75000 | 0.087 |
Price($) | Vol. | No. |
---|---|---|
0.093 | 16286 | 1 |
0.095 | 50000 | 1 |
0.100 | 33124 | 3 |
0.105 | 115380 | 2 |
0.110 | 372500 | 2 |
Last trade - 16.10pm 31/07/2024 (20 minute delay) ? |
Featured News
BML (ASX) Chart |
The Watchlist
CCO
THE CALMER CO INTERNATIONAL LIMITED
Anthony Noble, CEO
Anthony Noble
CEO
SPONSORED BY The Market Online