-
Share
311 Posts.
31
08/06/17
08:55
Share
Rough Calculation on Mt Cattlin only and it looks over sold.
|
Column 1 |
Column 2 |
Column 3 |
Column 4 |
0 |
Assumptions |
Case 1 |
Case 2 |
Case 3 |
1 |
USD/AUD |
0.75 |
0.75 |
0.75 |
2 |
Li2O% |
5.8 |
5.8 |
5.8 |
3 |
Li2O Price USD |
875 |
875 |
875 |
4 |
Li2O dmt Per Month |
15000 |
12500 |
7500 |
5 |
Cost Per Li2O dmt |
389 |
389 |
389 |
6 |
2018 Li2O Price = |
2017 Li2O Price |
2017 Li2O Price |
2017 Li2O Price |
7 |
Shares |
395140027 |
395140027 |
395140027 |
8 |
Current Share Price |
$2.00 |
$2.00 |
$2.00 |
9 |
Next 12 months Gross Profit from operations |
|
|
|
10 |
Output |
180000 |
150000 |
90000 |
11 |
Revenue |
$ 157,500,000 |
$ 131,250,000 |
$ 78,750,000 |
12 |
Cost |
$ 70,020,000 |
$ 58,350,000 |
$ 35,010,000 |
13 |
GP USD |
$ 87,480,000 |
$ 72,900,000 |
$ 43,740,000 |
14 |
GP AUD |
$ 116,640,000 |
$ 97,200,000 |
$ 58,320,000 |
15 |
EPS |
0.30 |
0.25 |
0.15 |
16 |
P/E |
6.78 |
8.13 |
13.55 |
17 |
12 Month SP Target PE 10 |
2.95 |
2.46 |
1.48 |
-