you need to account for the fact that not all their sales are newc price linked. 14% is met which will trade above the newc usd price, but around 30-40% of production is benchmarked to API5 which as per the sep23 quarterly was 88usd/t. This has come down I assume with newc.
Market cap currently 6.25B. EV is 6.25-0.92 net cash = 5.33B. This is likely going to be around 5B by CY end due to price lag from coal and higher production.
going forward, I calculate their run rate as follows:
0.5 * 120usd(NEWC) + 0.35*80usd (API5) + 0.15*160usd (SSCC/PCI) = 112USD which equiv to 177 AUD.
cash cost ex royalty mid point is 97aud/t as per latest quarterly (but if production stays high I think we ,can adjust this down) which gives cash margin ex royalty per tonne of 80aud. Assuming royalty per tonne of $22 (due to lower price, I’m on phone so quick and dirty here). It’s cash margin of 58 aud/t.
run rate next yr should hopefully be 38MT including middlemount equity accounted and capex lets say 650M. It’s a fcf of (58*38) * 0.7 - 600 = ~900m. That’s a fcf yield of about 17/18%.
obviously this number can change a LOT due to coal price assumptions. Eg if met coal and newc go up to 180 and 140 respectively for 2024, then fcf goes up to ~1.4-1.5B which is 30% fcf yield.
Disc holding for the dividends
If any of my numbers or assumptions are off please let me know
- Forums
- ASX - By Stock
- YAL
- Ann: Quarterly Activities Report
Ann: Quarterly Activities Report, page-20
-
-
- There are more pages in this discussion • 14 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 YAL (ASX) to my watchlist
|
|||||
Last
$6.62 |
Change
0.220(3.44%) |
Mkt cap ! $8.741B |
Open | High | Low | Value | Volume |
$6.43 | $6.63 | $6.41 | $13.60M | 2.082M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 1512 | $6.61 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$6.62 | 11309 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 20300 | 6.570 |
3 | 17795 | 6.540 |
1 | 20 | 6.530 |
3 | 4169 | 6.500 |
3 | 5898 | 6.420 |
Price($) | Vol. | No. |
---|---|---|
6.630 | 75007 | 4 |
6.640 | 755 | 1 |
6.650 | 3581 | 5 |
6.660 | 8501 | 3 |
6.670 | 6786 | 3 |
Last trade - 16.10pm 28/06/2024 (20 minute delay) ? |
Featured News
YAL (ASX) Chart |
The Watchlist
LU7
LITHIUM UNIVERSE LIMITED
Alex Hanly, CEO
Alex Hanly
CEO
SPONSORED BY The Market Online