Original Post had a tax calc error
Over the last 4 weeks Iron Ore Spot has averaged = $US95 and AUDUSD = 0.93
I put these numbers into my model. Assumes no dividends are paid.
All numbers are $USDm
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 Column 9 Column 10 0 Start EBITDA Capex Interest Tax Dividend end Dividend Paid off 1 FY2015 -8,000 4,435 -1,318 -560 -767 -6,210 0.00 1,790 2 3 FY2016 -6,210 4,435 -1,318 -435 -805 -4,332 0.00 1,878 4 5 FY2017 -4,332 4,435 -1,318 -303 -844 -2,363 0.00 1,970 6 7 FY2018 -2,363 4,435 -1,318 -165 -885 -297 0.00 2,066
FMG 4 year forecast
Add FMG (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
$21.82 |
Change
-0.590(2.63%) |
Mkt cap ! $67.18B | |||
| Open | High | Low | Value | Volume |
| $22.18 | $22.19 | $21.80 | $110.2M | 5.031M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 6 | 11208 | $21.81 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $21.82 | 8653 | 1 |
View Market Depth
| Last trade - 16.10pm 08/07/2024 (20 minute delay) ? |
| FMG (ASX) Chart |