Ann: Sweden initiates inquiry to overturn uranium mining ban, page-153

First 153 Last

Share
Profile

Follow
Zxc

3,732 Posts.

777

27/07/24

23:19

Post #: 74947005
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

In response to your numbers:

AEE Price at posting: 14.5¢ Sentiment: Buy Disclosure: Held
3 Upvote

0 Great analysis

Reply

Top Stories

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

ASX Market Open: Hopes turn on Israel-Iran attacks barely rattling crude price | June 17, 2025

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

ASM

'Encouraging' signs as ASM puts cash-saving options to test at Dubbo drill site

RC1

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

First 153 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 15.0¢		Change 0.005(3.45%)		Mkt cap ! $129.1M

Open	High	Low	Value	Volume
14.5¢	15.5¢	14.5¢	$269.4K	1.809M

Buyers (Bids)

No.	Vol.	Price($)
13	165277	14.5¢

Sellers (Offers)

Price($)	Vol.	No.
15.0¢	44200	3

View Market Depth

No.	Vol.	Price($)
8	156993	0.145
7	178882	0.140
9	284471	0.135
14	407523	0.130
10	457179	0.125

Price($)	Vol.	No.
0.150	36000	2
0.155	237567	6
0.160	2359861	10
0.165	122714	5
0.170	136655	3

Last trade - 10.24am 17/06/2025 (20 minute delay)

AEE (ASX) Chart

Ann: Sweden initiates inquiry to overturn uranium mining ban, page-153

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

ASX Market Open: Hopes turn on Israel-Iran attacks barely rattling crude price | June 17, 2025

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

'Encouraging' signs as ASM puts cash-saving options to test at Dubbo drill site

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

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Ann: Sweden initiates inquiry to overturn uranium mining ban, page-153

Top Stories

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

ASX Market Open: Hopes turn on Israel-Iran attacks barely rattling crude price | June 17, 2025

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

'Encouraging' signs as ASM puts cash-saving options to test at Dubbo drill site

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

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News