-
Share
2,844 Posts.
992
20/09/20
09:03
Share
| 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
