EXM (Excalibur Mining). Flagship exploration results due anyday. Company alreay has a 1.17mn Oz gold resource. I did some very rough back-of-the-envelope calculations.
EXM: Excalibur Mining
Location: Tennant Creek, Northern Territory
Shares on issue (<3cents): 2,583,649,231
Mkt Cap (@1.5c): 2,583,649,231 * 0.015 = $38.75mn
Mkt Cap (@3.0c): 2,759,662,083 * 0.03 = $82.79mn
2008/09 FY Performance:
Loss: ($2.30mn)
Cash: $1.69mn + $10mn (Bell Potter Placement)
= $11.69mn
Cash Per Share: $11,690,000 / 2,583,649,231
= $0.0045
= 30.16% of the current share price
Enterprise Value: $38.75mn - $11.69mn
= $27.06mn
= $0.0105 cents per share
Major Projects:
- Nobles Nob
- Juno
- Rising Sun
Resource Base:
3.6mt @ >10g/t = 1.17mn Oz gold
At $1050 AUD Oz = $1,228,500,000 IGV of GOLD
Costs: Per Ounce Production/Opex Costs
$325 per Oz
@ $1050 AUD gold price = $725 AUD margin per ounce
Gross Profit on 1.17mn ounces at $725 AUD margin
= $848.25mn AUD
Targeting Annual Production of: 80,000 - 140,000 ounces pa
Lets use say, 80,000 pa at $600 margin. $600 margin (as opposed to $725) gives $125 leway for a) gold price falling b) AUD rising
80,000 * 600 = $48,000,000 profit per year!
EPS (estimate) = $48,000,000 / 2,583,649,231
= $0.0186
Say, PE = 6-8:
PE 6 = $0.1116
= 11.16cps
PE 8 = $0.1488
= 14.88cps
Very rough. Value is obvious however. Cheap up to 3c easily...
- Forums
- ASX - Day Trading
- daytrade diaries... october 20
daytrade diaries... october 20, page-41
-
- There are more pages in this discussion • 91 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
Featured News
The Watchlist
CCO
THE CALMER CO INTERNATIONAL LIMITED
Anthony Noble, MD & CEO
Anthony Noble
MD & CEO
Previous Video
Next Video
SPONSORED BY The Market Online