re: Ann: Successful Completion of Southdown P... Thought he did, by taking 70% of the 90% of the estimated 10Mtpa.
So here's a back of the envelope calculation:
Currently 1,152M shares outstanding
Avg Net margin is $120 per tonne
Avg production Savage River 2Mtpa
Net before tax = $240M
Net to company of 60% (assume taxes et al)= $146M
Earnings per share 12.37cps
PE of 8
Stock Price = $1
Adding in Southdown and making huge assumption of all else being equal on pricing and assuming a 70% Debt Financing of just mine.
Debt of 70% of 70% of $2.6B = approx $1.3B
CapEx costs at 10% interest only = $130M
Capital raising of $600M for the 30% (now our 70% fully funded) and at say 60cps for extra 1B shares
Now we have 2,152 Shares outstanding
Total production 9Mtpa
Net before tax & capex = $1,080M
Less Capex cost of $130M
Net before tax of $950M
Net to company of 60% = $570M
Earnings per share = 26.5cps
PE 8
Stock price = $2.12
Obviously a lot of levers to be pulled, but I could see a $2.50 SP in 2014/15 when production begins, which is 4 fold increase.
Downside of course is that is one massive project that could sink them if it turns pear shaped.
Best forecast estimate not supported by actual data!
- Forums
- ASX - By Stock
- GRR
- Ann: Successful Completion of Southdown Project P
Ann: Successful Completion of Southdown Project P, page-14
-
-
- There are more pages in this discussion • 3 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 GRR (ASX) to my watchlist
(20min delay)
|
|||||
Last
28.8¢ |
Change
-0.018(5.74%) |
Mkt cap ! $329.8M |
Open | High | Low | Value | Volume |
30.0¢ | 30.5¢ | 28.5¢ | $578.1K | 1.966M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
36 | 365041 | 28.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
29.0¢ | 332764 | 20 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
34 | 367410 | 0.285 |
34 | 905134 | 0.280 |
14 | 370699 | 0.275 |
13 | 273947 | 0.270 |
6 | 146475 | 0.265 |
Price($) | Vol. | No. |
---|---|---|
0.290 | 334982 | 19 |
0.295 | 233518 | 18 |
0.300 | 277184 | 13 |
0.305 | 137179 | 7 |
0.310 | 125337 | 8 |
Last trade - 14.33pm 15/08/2024 (20 minute delay) ? |
Featured News
GRR (ASX) Chart |
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, CEO & Managing Director
Charles Armstrong
CEO & Managing Director
SPONSORED BY The Market Online