James Bay 1 Hydroxide tonnes 40,000 2 Price per tonne (USD) ** 16,000 3 Cost per tonne incl royalties and marketing (USD) 3,811 4 Project EBITDA (USD) 487,560,000 5 Controlling stake retained 60% 6 EBITDA attributable to GXY (40% equity partner) 292,536,000 7 AUDUSD 0.70 8 EBITDA (AUD) 417,908,571 9 Interest AUD (USD 0 debt) - Funded by partner - 10 Depreciation AUD with LOM 27 years *** 23,873,016 11 Taxes @ 30% AUD 118,210,667 12 NPAT (AUD) 275,824,889 13 EPS of James Bay project at 420mio shares 0.66 14 AUD Target price per share at forward PE 15x 9.85
James Bay itself looking very nice indeed even with a 40% sell down to fund the entire capex.
not advice
Chart, page-19079
-
-
- There are more pages in this discussion • 4,388 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 GXY (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, CEO & Managing Director
Charles Armstrong
CEO & Managing Director
SPONSORED BY The Market Online