Hi All,
I'm aiming to do a comparison of all upcoming hardrock lithium producers. For CXO I have used the DFS: https://hotcopper.com.au/documentembed?id=uOMxKKzFkiWRTLKhOROKAxjvSDYL4A%2B9zxjyv%2FRh8LFiGug%3D and the latest quarterly: https://hotcopper.com.au/threads/ann-quarterly-activities-and-cashflow-report-30-september-2022.7055485/ I'm sure I have made some mistakes however I'm more then happy to fix them providing the information is sourced:
Assumptions in model:
1) Royalty starts at 2.5% (LRC royalty), + 1% for 1st year, 2% for second year, 2.5% from thereon to NT Gov.
2) Production reaches 190,000tpa of 5.8% spod from Q2 next year. It is maintained here through resource delineation.
3) Capex and Opex remain Constant
4) I have assumed spod price as US$6200 Q1 23, US$5500 Q2 23, and then decreasing US$500 each quarter until it reaches US$2500. I'm happy to run alternative pricing scenarios.
All this leaves us with:
I'm sure there are mistakes so please let me know where they are and I will update accordingly. The aim is once I have a final model for each company I can do a comparison. All financial metrics are in AUD.
- Forums
- ASX - By Stock
- CXO
- CXO A NPV Valuation
CXO A NPV Valuation
-
-
- There are more pages in this discussion • 21 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 CXO (ASX) to my watchlist
(20min delay)
|
|||||
Last
10.0¢ |
Change
0.000(0.00%) |
Mkt cap ! $213.6M |
Open | High | Low | Value | Volume |
10.5¢ | 10.5¢ | 10.0¢ | $103.6K | 1.018M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
57 | 3750518 | 10.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
10.5¢ | 1194106 | 17 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 414 | 0.115 |
5 | 10597 | 0.110 |
7 | 156085 | 0.105 |
63 | 4257021 | 0.100 |
5 | 409151 | 0.099 |
Price($) | Vol. | No. |
---|---|---|
0.100 | 144035 | 11 |
0.105 | 676957 | 11 |
0.110 | 1568373 | 21 |
0.115 | 1817043 | 16 |
0.120 | 3121062 | 33 |
Last trade - 10.02am 23/07/2024 (20 minute delay) ? |
Featured News
CXO (ASX) Chart |