CXO 2.22% 8.8¢ core lithium ltd

Stage 1 + ESS.pdfPart 2.Have a financial model (spreadsheet)...

  1. 234 Posts.
    lightbulb Created with Sketch. 396
    Stage 1 + ESS.pdf
    Part 2.
    Have a financial model (spreadsheet) where more assumptions are made.
    Yahua offtake: I assume at 75% to Spod price (from yearly prediction graph). Is maybe low, but as first customer and with ceiling I think they got a good deal (not complaining, was first and oldest when needing to get the ball rolling). Also as Tesla provider of LiOH I think any argy bargy over re-negotiating contract was catalyst for Tesla to step in and take Core remaning spod to give to Yahua for converting. IMHO only.
    Ganfeng: at 87.5% of spod price prediction. No ceiling and am of opinion that Ganfeng were screaming for feedstock prior to their future African supply.
    Tesla: at 90% of spod prediction. Elon can afford it.
    Future spot prices: at 95%. No reasoning, just conservative.

    So with those numbers as input, get output. See attached and note is at $4k/t starting price, not yet updated.
    Again IIMHO only.
 
watchlist Created with Sketch. Add CXO (ASX) to my watchlist
(20min delay)
Last
8.8¢
Change
-0.002(2.22%)
Mkt cap ! $188.0M
Open High Low Value Volume
9.0¢ 9.0¢ 8.6¢ $1.020M 11.56M

Buyers (Bids)

No. Vol. Price($)
3 611323 8.8¢
 

Sellers (Offers)

Price($) Vol. No.
8.9¢ 680228 4
View Market Depth
Last trade - 16.10pm 19/06/2024 (20 minute delay) ?
CXO (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.