Back of envelope PFS?
Resource:
Open cut pit 500m x 500m with ore body 12m thick = 3m cubic meters.
SG of ore @ 3.5 x 3m = 10.5mt
Grade = 2%
Ferro Nb (65%) = 210,000 tons
Mine life = 10 years @ 21,000 tpa
Price $40,000 = $840m
Costs (assume $20,000 per ton Nb) = $420m
Cashflow = $420m pa
Tax @30% = $126M
Net Profit = $294m pa
Capex (assume $250m, debt funded)
Future EPS (Assume 60m SOI including anticipated CR) = $4.90
PE ratio of 4 x EPS = $19.60 future SP
PE ratio of 8 x EPS = $39.20 future SP
The above calculations are realistic and conservative on known information, a lot could go wrong however, it is probable that as and if a larger resource is defined my figures may be extremely conservative.
A takeover target is probably on the cards!
All conjecture but makes me feel very positive.
- Forums
- ASX - By Stock
- WA1
- Ann: West Arunta Project - Exceptional Luni Assay Results
Ann: West Arunta Project - Exceptional Luni Assay Results, page-332
-
- There are more pages in this discussion • 863 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 WA1 (ASX) to my watchlist
|
|||||
Last
$13.62 |
Change
0.180(1.34%) |
Mkt cap ! $883.4M |
Open | High | Low | Value | Volume |
$13.65 | $14.01 | $13.32 | $3.153M | 231.5K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 1976 | $13.62 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$13.63 | 100 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 800 | 13.550 |
1 | 1300 | 13.540 |
1 | 5000 | 13.400 |
1 | 558 | 13.370 |
2 | 776 | 13.300 |
Price($) | Vol. | No. |
---|---|---|
13.700 | 2362 | 2 |
13.720 | 3000 | 1 |
13.740 | 210 | 1 |
13.750 | 380 | 1 |
13.780 | 1000 | 1 |
Last trade - 16.10pm 09/08/2024 (20 minute delay) ? |
Featured News
WA1 (ASX) Chart |