If all continues to progress, at some point the potential future will start to be priced in:
There will be more shares on issue next week but accounting for full subscription SOI will be 985,063,013. Using rough numbers based from PEA...
AGY:
77.5% owned currently. (Will move to 90% in consideration for funding Stage 3).
985,063,013 shares on issue.
Assumptions:
Operating Expenses approx: (US$4,645 per tonne for 10ktpa) & (US$4,309 per tonne for 15ktpa) – without by-credits
Lithium price: (US$13,000 per tonne)
Exchange rate: (AUD$1 = US$0.72)
Stage 3 based on 10,000 tpa:
Revenue: (US$130 million p/a)
minus:
Operating Expenses: (US$46.45 million p/a)
equals:
Profit before tax: (US$83.55 million p/a)
Profit after tax: (US$58.49 million p/a)
Company Valuation: (using PE ratio of 10)
Profit x PE ratio = (AUD$812,361,111)
90% ownership = (AUD$731,125,000)
Divided by 985,063,013 (shares on issue) = $0.74
Based on 10,000 tpa Stage 3, gaining funding and with no further shares issued:
AGY Target Share Price: $0.74
Stage 3 based on 15,000 tpa:
Revenue: (US$195 million p/a)
minus:
Operating Expenses: (US$64.64 million p/a)
equals:
Profit before tax: (US$130.36 million p/a)
Profit after tax: (US$91.25 million p/a)
Company Valuation: (using PE ratio of 10)
Profit x PE ratio = (AUD$1,267,388,888)
90% ownership = (AUD$1,140,649,999)
Divided by 985,063,013 (shares on issue) = $ 1.16
Based on 15,000 tpa Stage 3, gaining funding and with no further shares issued:
AGY Target Share Price: $1.16
This is using US$13,000 per tonne also. The 3 month av spot price of FOB South America was $15,500 at time of PEA. And tax rate is reducing to 25% from 1st Jan 2020. Royalties at 3% so will just leave tax rate at 30% for calcs.
Go through and check the numbers if you like and lets have an objective discussion.
- Forums
- ASX - By Stock
- AGY
- Dont get fooled by Hype
Dont get fooled by Hype, page-43
-
- There are more pages in this discussion • 112 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 AGY (ASX) to my watchlist
|
|||||
Last
9.2¢ |
Change
0.011(13.6%) |
Mkt cap ! $133.9M |
Open | High | Low | Value | Volume |
8.4¢ | 9.6¢ | 8.3¢ | $761.7K | 8.626M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 14047 | 9.2¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
9.4¢ | 10000 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 14047 | 0.092 |
2 | 60000 | 0.091 |
1 | 9034 | 0.090 |
2 | 111235 | 0.089 |
1 | 7500 | 0.087 |
Price($) | Vol. | No. |
---|---|---|
0.094 | 10000 | 1 |
0.095 | 153809 | 2 |
0.096 | 20000 | 1 |
0.097 | 50000 | 1 |
0.099 | 500000 | 1 |
Last trade - 16.10pm 28/06/2024 (20 minute delay) ? |
Featured News
AGY (ASX) Chart |
The Watchlist
LU7
LITHIUM UNIVERSE LIMITED
Alex Hanly, CEO
Alex Hanly
CEO
SPONSORED BY The Market Online