Well done, nice post.New Proactive...

First 147 Last

Share
Profile

Follow
Zxc

3,732 Posts.

776

25/07/24

17:28

Post #: 74918802
Share

Originally posted by pmzw75: ↑

Good discussions,
All in all Aura share price should be materially higher as the milestones get ticked off. I made a simple calculations using the yearly production numbers from the Feb FEED study. I use US$35/lb costs, 25% tax rate, 8% discount rate and US$80/lb uranium price. That gets me US$384M NPV (vs 388 from Aura presentation). Assuming an additional AU$15M equity raise at AU$0.18 and 90M options attached to kep the light on combined with50/50 loan/equity raise at 0.28AUD to finance the plant (with no additional options) I end up with close to 1500M shares fully diluted. With US$388M NPV, US$115M cash and US$115M debt I then get a fair value of roughly AU$0.4

When they crank up the production to an average of 3Mlb over 17 years, my NPV goes to US$790M and share price estimate to AU$0.84 (perhaps costs go up too, but I did not change those numbers, still assuming US$35/lb).
When both the equity raise and plant financing is done at AU$0.12 I get a fair price estimate of AU$0.28 @ 2Mlb/yr and AU$0.58 @ 3Mlb/yr

All of this ignoring Haggan, which according to the Aura study has an NPV of US$456 without Uranium and US$1334 with U308.
Assuming 1.5Billion shares oustanding then the low case Haggan will add AU$4.3cts for every 10% of its NPV that the company gets credit for. So, if the market thinks Aura is worth 10% of Haggan's NPV then add 4.3cts to the share price. Similary, add AU$0.125 cts in case the bans gets lifted per 10% value attribution. Aura is now valued at 1/3 of the Tiris NPV. So, in the most optimistic case we add 1/3 of the Haggan high case NPV of US$1334 add boost the share price by AU$$0.41

Best case: Tiris @ 3Mlb/yr and 0.18/0.28 eq. raise and financing + 30% of Haggan high case NPV post lifting ban: AU$1.25 / share (10x from here)
Worst case: Tiris @ 2Mlb/yr and 0.12/0.12 eq. raise and financing + 30% of Haggan low case NPV (ban not lifted, U308 ignored): AU$0.42 / share (3x from here)

Expand

Well done, nice post.

New Proactive interview:

**promotion blocked**.au/companies/news/1052639/high-value-uranium-mines-aura-energy-s-path-to-decarbonisation-1052639.html

AEE Price at posting: 13.0¢ Sentiment: Buy Disclosure: Held
2 Upvote

0 Great analysis

Reply

Top Stories

ASX Market Close: Index treads water as Energy stocks surge | Monday June 16, 2025

RC1

Redcastle teams up with Terra Mining to get revenue flowing at Redcastle Reef, Queen Alexandra projects

NUZ

This stock is crafting a cure for Huntington's – and it's making progress

Listen: HotCopper Wire Podcast 013 - They changed the IPO rules (and that's a good thing)

Monday's HotCopper trends: 4DS falls short, $30B bid for Santos | June 16, 2025

First 147 Last

Add to My Watchlist

What is My Watchlist?

A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.

(20min delay)
Last 14.5¢		Change 0.015(11.5%)		Mkt cap ! $129.1M

Open	High	Low	Value	Volume
13.0¢	14.5¢	13.0¢	$365.4K	2.635M

Buyers (Bids)

No.	Vol.	Price($)
5	248037	13.5¢

Sellers (Offers)

Price($)	Vol.	No.
14.5¢	472868	10

View Market Depth

No.	Vol.	Price($)
4	211000	0.135
3	77573	0.130
9	422766	0.125
23	801946	0.120
9	973778	0.115

Price($)	Vol.	No.
0.145	472868	10
0.150	860045	11
0.155	289500	9
0.160	2331652	8
0.165	14814	1

Last trade - 16.10pm 16/06/2025 (20 minute delay)

AEE (ASX) Chart

Well done, nice post.New Proactive...

ASX Market Close: Index treads water as Energy stocks surge | Monday June 16, 2025

Redcastle teams up with Terra Mining to get revenue flowing at Redcastle Reef, Queen Alexandra projects

This stock is crafting a cure for Huntington's – and it's making progress

Listen: HotCopper Wire Podcast 013 - They changed the IPO rules (and that's a good thing)

Monday's HotCopper trends: 4DS falls short, $30B bid for Santos | June 16, 2025

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Well done, nice post.New Proactive...

Top Stories

ASX Market Close: Index treads water as Energy stocks surge | Monday June 16, 2025

Redcastle teams up with Terra Mining to get revenue flowing at Redcastle Reef, Queen Alexandra projects

This stock is crafting a cure for Huntington's – and it's making progress

Listen: HotCopper Wire Podcast 013 - They changed the IPO rules (and that's a good thing)

Monday's HotCopper trends: 4DS falls short, $30B bid for Santos | June 16, 2025

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News