Lest have a rough look:
Data Used:
- Conversion Rate: 1AUD = 0.74USD
- Shares on Issue: 918,496,575 (Feb 2018 presentation)
- Market Cap @ $0.3c: $275,548,972.5 AUD
- Current Debt: Zero
- Cash on hand: $14,436,000 AUD
- Market Cap - Cash (AKA, a real rough EV): $261,112,972.5 AUD
- Price for LCE from ORE: $13,533/t USD (March 2018 quarterly report)
- Plant 1 will produce 500t/yr
Therefore:
Stage 1 will make: $6,766,500USD/yr based on ORE current prices
AGY will receive 90%: $6,089,850 USD revenue from stage 1/yr
Transfer rate: AGY will make $8,206,073 revenue/yr from Stage 1
This is my EBITDA as I cant be bothered finding the other parts of it
EV/EBITDA: 31.82 (bit rough)
Required Market Cap for $1/share: $918,496,575 AUD
Minus Cash on hand: $904,060,575 AUD
EV/EBITDA: 110.17
Based on 2,000t/yr from stage 1+2:
AGY Revenue: $13,533USD*2,000 = $27,066,000USD = $36,471,435 AUD
AGY gets 90% = $32,824,292.4AUD/yr
$1/share EV/EBITDA: 27.54
I fully understand that caclulating EV/EBITDA for small caps isn't great, but it's all I know.
The calcs are a bit rough, I'm not fully around reading balance sheets, please correct me where I am wrong, DYOR.
Lest have a rough look: Data Used: - Conversion Rate: 1AUD =...
Add AGY (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
13.5¢ |
Change
-0.005(3.57%) |
Mkt cap ! $189.5M | |||
| Open | High | Low | Value | Volume |
| 14.0¢ | 14.0¢ | 13.3¢ | $238.6K | 1.752M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 4 | 1229889 | 13.5¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 14.0¢ | 829014 | 11 |
View Market Depth
| Last trade - 16.10pm 26/04/2024 (20 minute delay) ? |
|
|||||
|
Last
13.5¢ |
Change
-0.005 ( 3.57 %) |
||||
| Open | High | Low | Volume | ||
| 13.5¢ | 14.0¢ | 13.5¢ | 1128803 | ||
| Last updated 15.59pm 26/04/2024 ? | |||||
| AGY (ASX) Chart |