I've been playing around with some calculations trying to build a spreadsheet with various assumptions with regards to AGY.
What remains static is
1- production of 2000kT per year from July 2022
2- Puna profit share of 10%
3- Argentina Tax rate of ~25%
4- Operating production cost of ~$5500/ton for the 2000kT (best estimate) and ~$4650/ton for the 12,000kT plant.
5- We seem to have officially moved from 10,000 to 12,000kT plant (going through approval process)
6- The 2000kT plant is fully funded. The 12,000kT plant is not.
What assumptions (low, high and likely) is everyone looking at for:
1- Lithium price per ton in July 2022 (production date for the 2000kT plant) and July 2024 (probable production date for the 12,000kT plant)?
Current price is $US 19,355
2- PE Ratio... Some say 10, some say 15, some say 20... obviously the PE valuation is subjective but interested in knowing what do people feel is a fair valuation for a company in its final few months before commercial production in a growth sector.
3- US$/AUD$ Do we assume the 0.75 as the magic long term assumption?? (the weaker the Australian dollar gets the higher the AGY valuation)
4- Tonopah... What assumptions is everyone making here??
I plugged in some assumptions and came up with a current valuation of $0.24 based on the 2000kT plant, and when we factor in the 12,000kT (and allow for the $200million plant costs and Capital cost and time value of money) I come up with a valuation of $1.26.
The discrepancy between the valuation and the market cap as we draw closer to full commercial production is unlikely to remain this wide.
- Forums
- ASX - By Stock
- AGY
- Assumptions for Valuation
Assumptions for Valuation
- 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 AGY (ASX) to my watchlist
(20min delay)
|
|||||
Last
12.3¢ |
Change
0.003(2.08%) |
Mkt cap ! $175.5M |
Open | High | Low | Value | Volume |
12.0¢ | 12.5¢ | 12.0¢ | $79.99K | 644.2K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
29 | 1026199 | 12.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
12.5¢ | 105746 | 3 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
29 | 1026199 | 0.120 |
13 | 542478 | 0.115 |
13 | 659966 | 0.110 |
8 | 1074619 | 0.105 |
23 | 1506806 | 0.100 |
Price($) | Vol. | No. |
---|---|---|
0.125 | 105746 | 3 |
0.130 | 795326 | 16 |
0.135 | 536787 | 16 |
0.140 | 773112 | 11 |
0.145 | 990428 | 10 |
Last trade - 11.27am 07/05/2024 (20 minute delay) ? |
|
|||||
Last
13.0¢ |
  |
Change
0.003 ( 8.33 %) |
|||
Open | High | Low | Volume | ||
12.3¢ | 13.0¢ | 12.3¢ | 789213 | ||
Last updated 11.52am 07/05/2024 ? |
Featured News
AGY (ASX) Chart |
The Watchlist
LU7
LITHIUM UNIVERSE LIMITED
Alex Hanly, CEO
Alex Hanly
CEO
Previous Video
Next Video
SPONSORED BY The Market Online