MNB

2.13%

4.6¢ minbos resources limited

Ann: Quarterly Activities/Appendix 5B Cash Flow Report, page-83

First 83 Last

Share
Profile

Follow
Merchant2000

21,725 Posts.

887

05/08/24

12:53

Post #: 75073132
Share

Originally posted by chuk: ↑

The TSP price is now trending up and it is currently right on 20% above the DFS base case assumption.
That increases the DFS valuation (for MNB's 85% share only), from US$203.16 to US$260.87 (see table below from the DFS). That's a 28% increase and equates to a DFS, after tax NPV of A$400mill.
That makes no allowance for the post DFS, US$10mill upfront capex saving plus around US$25 saving for stage 2 capex (which is being brought forward to probably year 1). That US$35mill or A$54mill effectively adds another A$46mill to Minbos's 85% share of the project valuation.
NPV is potentially currently around A$450mill at the current TSP price.
It also doesn't allow for the increase to NPV that would result from bringing cash flows forward by as much as the upgraded guidance post the Carrinho binding MOU as shown in the table below.

Current market cap is around A$59mill. That will increase with the Sovereign Wealth Fund investment perhaps to around A$90mill but that gets the project fully funded on capex and still leaves a lot of room for a big increase in market cap to get to a NPV valuation in excess of A$450mill. 4-5 times sp upside on a fully diluted basis (diluted for both the SWF investment and all outstanding options).
Potential 4-5 times upside doesn't include exports to South Africa as per the recent MOU or any allowance for the green ammonia project.
I still can't see anything wrong with a 30c sp target at production.

Expand

@chuk

Decrees and guarantees and Sovereign funds and quotas and still no news as of 5th August 2025

Without funding now and construction completed in time for 2025 growing season - TSP prices are irrelevant

Seems like plenty happy to sell at these levels well below last CR and near 3-4 year lows

2025 growing season imo is highly unlikely

MNB Price at posting: 6.5¢ Sentiment: None Disclosure: Not Held
1 Upvote

0 Great analysis

Reply

Top Stories

TIG

Tigers Realm's US$49M sale of Russian assets – to a Kremlin-adjacent billionaire – set to go ahead

A3D

Defence MOU for propulsion systems pushes Aurora Lab shares higher

SHN

Sunshine Metals kicks off copper gold drilling at Truncheon; Highway East targets

CXU

Cauldron Energy reports "excellent" uranium assays in latest drill run

Week 41 Wrap: HotCopper asks “Back to Mongolia?” for Elixir; US CPI comes in at 2.4%; eyes still on China

MKT

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

NWH

NRW Holdings inks $109M deal with BHP for works at Jimblebar

ASX Market Open: ASX200 to open flattish after Wall Street weakens on hot US inflation data | October 11, 2024

RAG

Ragnar impressed by 11.55 metre pegmatite in Sweden, anticipating further mineralisation

IMA

Issues emerging as Australian companies tackle critical minerals challenge

There are more pages in this discussion • 26 more messages in this thread...

First 83 Last

Add MNB (ASX) to my watchlist

(20min delay)
Last 4.6¢		Change -0.001(2.13%)		Mkt cap ! $40.41M

Open	High	Low	Value	Volume
4.6¢	4.6¢	4.3¢	$34.13K	757.6K

Buyers (Bids)

No.	Vol.	Price($)
1	244496	4.5¢

Sellers (Offers)

Price($)	Vol.	No.
4.6¢	13319	1

View Market Depth

No.	Vol.	Price($)
2	160000	0.044
3	339859	0.043
6	853102	0.041
6	771000	0.040
2	32820	0.039

Price($)	Vol.	No.
0.046	13319	1
0.047	85346	2
0.048	140833	2
0.049	99999	1
0.050	421700	3

Last trade - 14.54pm 11/10/2024 (20 minute delay)

MNB (ASX) Chart

Ann: Quarterly Activities/Appendix 5B Cash Flow Report, page-83

Tigers Realm's US$49M sale of Russian assets – to a Kremlin-adjacent billionaire – set to go ahead

Defence MOU for propulsion systems pushes Aurora Lab shares higher

Sunshine Metals kicks off copper gold drilling at Truncheon; Highway East targets

Cauldron Energy reports "excellent" uranium assays in latest drill run

Week 41 Wrap: HotCopper asks “Back to Mongolia?” for Elixir; US CPI comes in at 2.4%; eyes still on China

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

NRW Holdings inks $109M deal with BHP for works at Jimblebar

ASX Market Open: ASX200 to open flattish after Wall Street weakens on hot US inflation data | October 11, 2024

Ragnar impressed by 11.55 metre pegmatite in Sweden, anticipating further mineralisation

Issues emerging as Australian companies tackle critical minerals challenge

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Ann: Quarterly Activities/Appendix 5B Cash Flow Report, page-83

Top Stories

Tigers Realm's US$49M sale of Russian assets – to a Kremlin-adjacent billionaire – set to go ahead

Defence MOU for propulsion systems pushes Aurora Lab shares higher

Sunshine Metals kicks off copper gold drilling at Truncheon; Highway East targets

Cauldron Energy reports "excellent" uranium assays in latest drill run

Week 41 Wrap: HotCopper asks “Back to Mongolia?” for Elixir; US CPI comes in at 2.4%; eyes still on China

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

NRW Holdings inks $109M deal with BHP for works at Jimblebar

ASX Market Open: ASX200 to open flattish after Wall Street weakens on hot US inflation data | October 11, 2024

Ragnar impressed by 11.55 metre pegmatite in Sweden, anticipating further mineralisation

Issues emerging as Australian companies tackle critical minerals challenge

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News