Hi,
Future revenue need to be adjusted by discounted cash flow. I used 8% which is very low. It does not take into account the cost of mining and processing the materials. Just to get a bit more realistic current value of future cash-flow number. Still impressive though.
revenue 8% discount rate current value 1 $270,000,000 1 $270,000,000 2 $270,000,000 0.92 $248,400,000 3 $270,000,000 0.8464 $228,528,000 4 $270,000,000 0.778688 $210,245,760 5 $270,000,000 0.71639296 $193,426,099 6 $270,000,000 0.659081523 $177,952,011 7 $270,000,000 0.606355001 $163,715,850 8 $270,000,000 0.557846601 $150,618,582 9 $270,000,000 0.513218873 $138,569,096 10 $270,000,000 0.472161363 $127,483,568 11 $270,000,000 0.434388454 $117,284,883 12 $270,000,000 0.399637378 $107,902,092 13 $270,000,000 0.367666388 $99,269,925 14 $270,000,000 0.338253077 $91,328,331 15 $270,000,000 0.311192831 $84,022,064 16 $270,000,000 0.286297404 $77,300,299 17 $270,000,000 0.263393612 $71,116,275 18 $270,000,000 0.242322123 $65,426,973 19 $2,622,589,809
- Forums
- ASX - By Stock
- Break out upwards or Downwards????
Hi,Future revenue need to be adjusted by discounted cash flow. I...
-
-
- There are more pages in this discussion • 331 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 AS2 (ASX) to my watchlist
|
|||||
Last
1.8¢ |
Change
-0.001(5.26%) |
Mkt cap ! $1.765M |
Open | High | Low | Value | Volume |
1.9¢ | 1.9¢ | 1.8¢ | $14.20K | 780.6K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 105656 | 1.8¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
1.9¢ | 120000 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 105656 | 0.018 |
4 | 295000 | 0.017 |
4 | 288880 | 0.016 |
3 | 230065 | 0.015 |
1 | 50000 | 0.014 |
Price($) | Vol. | No. |
---|---|---|
0.019 | 120000 | 1 |
0.022 | 500000 | 1 |
0.026 | 500000 | 1 |
0.038 | 348833 | 2 |
0.048 | 100000 | 1 |
Last trade - 15.25pm 22/08/2024 (20 minute delay) ? |
Featured News
AS2 (ASX) Chart |
The Watchlist
SS1
SUN SILVER LIMITED
Gerard O'Donovan, Executive Director
Gerard O'Donovan
Executive Director
SPONSORED BY The Market Online