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
(20min delay)
|
|||||
Last
3.9¢ |
Change
0.000(0.00%) |
Mkt cap ! $3.809M |
Open | High | Low | Value | Volume |
3.9¢ | 3.9¢ | 3.9¢ | $1 | 16 |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 34746 | 3.7¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
4.6¢ | 124302 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 34746 | 0.037 |
3 | 57708 | 0.036 |
2 | 215000 | 0.035 |
1 | 250000 | 0.034 |
2 | 15000 | 0.033 |
Price($) | Vol. | No. |
---|---|---|
0.046 | 124302 | 1 |
0.047 | 92734 | 1 |
0.048 | 25642 | 1 |
0.053 | 49847 | 1 |
0.055 | 50000 | 1 |
Last trade - 10.30am 02/07/2024 (20 minute delay) ? |
Featured News
AS2 (ASX) Chart |
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, CEO
Charles Armstrong
CEO
SPONSORED BY The Market Online