Scenarios liable to be wrong and not to be relied upon.
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 Column 9 0 TIGER SCENARIOS 1 60,000.00 60,000.00 60,000.00 60,000.00 60,000.00 Max tonnes (after Phase 2 completion) 2 2,200.00 2,200.00 2,200.00 2,200.00 2,200.00 lbs per tonne 3 132,000,000.00 132,000,000.00 132,000,000.00 132,000,000.00 132,000,000.00 lbs per annum production 4 3.00 3.25 3.50 3.75 4.00 Copper Price 5 1.04 1.04 1.04 1.04 1.04 Cost per lb LOM 6 1.96 2.21 2.46 2.71 2.96 7 258,720,000.00 291,720,000.00 324,720,000.00 357,720,000.00 390,720,000.00 Free Cash after LOM costs 8 155,232,000.00 175,032,000.00 194,832,000.00 214,632,000.00 234,432,000.00 TGS Share @ 60% 9 181,104,000.00 204,204,000.00 227,304,000.00 250,404,000.00 273,504,000.00 TGS Share @ 70% 10 206,976,000.00 233,376,000.00 259,776,000.00 286,176,000.00 312,576,000.00 TGS Share @ 80% 11 232,848,000.00 262,548,000.00 292,248,000.00 321,948,000.00 351,648,000.00 TGS Share @ 90% 12 245,784,000.00 277,134,000.00 308,484,000.00 339,834,000.00 371,184,000.00 TGS Share @ 95% 13 258,720,000.00 291,720,000.00 324,720,000.00 357,720,000.00 390,720,000.00 TGS Share @ 100% 14 Spot Price $3.00 Spot Price $3.25 Spot Price $3.50 Spot Price $3.75 Spot Price $4.00 15 Share Price 0.78 0.88 0.97 1.07 1.17 TGS Share @ 60% 4.5 P/E 16 Share Price 0.91 1.02 1.14 1.25 1.37 TGS Share @ 70% 4.5 P/E 17 Share Price 1.03 1.17 1.30 1.43 1.56 TGS Share @ 80% 4.5 P/E 18 Share Price 1.16 1.31 1.46 1.61 1.76 TGS Share @ 90% 4.5 P/E 19 Share Price 1.23 1.39 1.54 1.70 1.86 TGS Share @ 95% 4.5 P/E 20 Share Price 1.29 1.46 1.62 1.79 1.95 TGS Share @ 100% 4.5 P/E 21 Spot Price $3.00 Spot Price $3.25 Spot Price $3.50 Spot Price $3.75 Spot Price $4.00 22 Share Price 0.86 0.97 1.08 1.19 1.30 TGS Share @ 60% 5 P/E 23 Share Price 1.01 1.13 1.26 1.39 1.52 TGS Share @ 70% 5 P/E 24 Share Price 1.15 1.30 1.44 1.59 1.74 TGS Share @ 80% 5 P/E 25 Share Price 1.29 1.46 1.62 1.79 1.95 TGS Share @ 90% 5 P/E 26 Share Price 1.37 1.54 1.71 1.89 2.06 TGS Share @ 95% 5 P/E 27 Share Price 1.44 1.62 1.80 1.99 2.17 TGS Share @ 100% 5 P/E 28 Spot Price $3.00 Spot Price $3.25 Spot Price $3.50 Spot Price $3.75 Spot Price $4.00 29 Share Price 0.95 1.07 1.19 1.31 1.43 TGS Share @ 60% 5.5 P/E 30 Share Price 1.11 1.25 1.39 1.53 1.67 TGS Share @ 70% 5.5 P/E 31 Share Price 1.26 1.43 1.59 1.75 1.91 TGS Share @ 80% 5.5 P/E 32 Share Price 1.42 1.60 1.79 1.97 2.15 TGS Share @ 90% 5.5 P/E 33 Share Price 1.50 1.69 1.89 2.08 2.27 TGS Share @ 95% 5.5 P/E 34 Share Price 1.58 1.78 1.98 2.19 2.39 TGS Share @ 100% 5.5 P/E 35 Spot Price $3.00 Spot Price $3.25 Spot Price $3.50 Spot Price $3.75 Spot Price $4.00 36 Share Price 1.03 1.17 1.30 1.43 1.56 TGS Share @ 60% 6 P/E 37 Share Price 1.21 1.36 1.52 1.67 1.82 TGS Share @ 70% 6 P/E 38 Share Price 1.38 1.56 1.73 1.91 2.08 TGS Share @ 80% 6 P/E 39 Share Price 1.55 1.75 1.95 2.15 2.34 TGS Share @ 90% 6 P/E 40 Share Price 1.64 1.85 2.06 2.27 2.47 TGS Share @ 95% 6 P/E 41 Share Price 1.72 1.94 2.16 2.38 2.60 TGS Share @ 100% 6 P/E 42 Spot Price $3.00 Spot Price $3.25 Spot Price $3.50 Spot Price $3.75 Spot Price $4.00 43 Share Price 1.12 1.26 1.41 1.55 1.69 TGS Share @ 60% 6.5 P/E 44 Share Price 1.31 1.47 1.64 1.81 1.98 TGS Share @ 70% 6.5 P/E 45 Share Price 1.49 1.69 1.88 2.07 2.26 TGS Share @ 80% 6.5 P/E 46 Share Price 1.68 1.90 2.11 2.33 2.54 TGS Share @ 90% 6.5 P/E 47 Share Price 1.78 2.00 2.23 2.45 2.68 TGS Share @ 95% 6.5 P/E 48 Share Price 1.87 2.11 2.35 2.58 2.82 TGS Share @ 100% 6.5 P/E 49 Spot Price $3.00 Spot Price $3.25 Spot Price $3.50 Spot Price $3.75 Spot Price $4.00 50 Share Price 1.21 1.36 1.52 1.67 1.82 TGS Share @ 60% 7 P/E 51 Share Price 1.41 1.59 1.77 1.95 2.13 TGS Share @ 70% 7 P/E 52 Share Price 1.61 1.82 2.02 2.23 2.43 TGS Share @ 80% 7 P/E 53 Share Price 1.81 2.04 2.27 2.50 2.74 TGS Share @ 90% 7 P/E 54 Share Price 1.91 2.16 2.40 2.64 2.89 TGS Share @ 95% 7 P/E 55 Share Price 2.01 2.27 2.53 2.78 3.04 TGS Share @ 100% 7 P/E 56 Spot Price $3.00 Spot Price $3.25 Spot Price $3.50 Spot Price $3.75 Spot Price $4.00 57 Share Price 1.29 1.46 1.62 1.79 1.95 TGS Share @ 60% 7.5 P/E 58 Share Price 1.51 1.70 1.89 2.09 2.28 TGS Share @ 70% 7.5 P/E 59 Share Price 1.72 1.94 2.16 2.38 2.60 TGS Share @ 80% 7.5 P/E 60 Share Price 1.94 2.19 2.44 2.68 2.93 TGS Share @ 90% 7.5 P/E 61 Share Price 2.05 2.31 2.57 2.83 3.09 TGS Share @ 95% 7.5 P/E 62 Share Price 2.16 2.43 2.71 2.98 3.26 TGS Share @ 100% 7.5 P/E 63 Spot Price $3.00 Spot Price $3.25 Spot Price $3.50 Spot Price $3.75 Spot Price $4.00 64 Share Price 1.38 1.56 1.73 1.91 2.08 TGS Share @ 60% 8 P/E 65 Share Price 1.61 1.82 2.02 2.23 2.43 TGS Share @ 70% 8 P/E 66 Share Price 1.84 2.07 2.31 2.54 2.78 TGS Share @ 80% 8 P/E 67 Share Price 2.07 2.33 2.60 2.86 3.13 TGS Share @ 90% 8 P/E 68 Share Price 2.18 2.46 2.74 3.02 3.30 TGS Share @ 95% 8 P/E 69 Share Price 2.30 2.59 2.89 3.18 3.47 TGS Share @ 100% 8 P/E
- Forums
- ASX - By Stock
- TGS
- Choose your own adventure - I failed maths in high school and pick dud stocks!!!!!
Choose your own adventure - I failed maths in high school and pick dud stocks!!!!!
-
- There are more pages in this discussion • 24 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 TGS (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
CCO
THE CALMER CO INTERNATIONAL LIMITED
Anthony Noble, CEO
Anthony Noble
CEO
SPONSORED BY The Market Online