It's been done for you in the Updated PFS announcement from 13th February (see the table on page 14).
http://www.pilbaraminerals.com.au/site/PDF/2097_0/UpdatedPFSAnnouncement
I believe that this table does not include any extra potential revenue from Posco, and definitely doesn't include anything for Mt Francisco.
Changes in the FX rate make a big difference to the NPV. With nearly every analyst expecting the AUD to drop against the USD and spod prices looking to stay > $800/t , it's good times ahead for PLS!
Aussie Dollar Dropping, page-2
Add PLS (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
$4.06 |
Change
-0.090(2.17%) |
Mkt cap ! $12.21B | |||
| Open | High | Low | Value | Volume |
| $4.14 | $4.15 | $4.06 | $86.50M | 21.18M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 36 | 644647 | $4.05 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $4.06 | 34457 | 1 |
View Market Depth
| Last trade - 16.10pm 22/05/2024 (20 minute delay) ? |
|
|||||
|
Last
$4.07 |
Change
-0.090 ( 2.15 %) |
||||
| Open | High | Low | Volume | ||
| $4.15 | $4.15 | $4.06 | 4616488 | ||
| Last updated 15.59pm 22/05/2024 ? | |||||
| PLS (ASX) Chart |