AGY

8.14%

9.3¢ argosy minerals limited

General Discussion AGY, page-21390

First 21390 Last

Share
Profile

Follow
whitemetalman

1,114 Posts.

202

02/03/24

20:54

Post #: 72714412
Share

Originally posted by Rob826: ↑

I'm keen to hear how you arrived at $5 mate. That's at least a $7b market cap, if not more through further dilution. In three years time, AGY won't even have the 10 ktpa expansion up and running.

The current spot price is around USD$14.5k/t, but let's be generous and work off a long term average sales price of US$25k per tonne. But then we need to factor in a discount for a long-term offtake. Again let's be conservative and roll with a 10% discount. As we know, nothing is perfect, so let's assume production at 90% of nameplate and keep things simple by assuming everything is battery grade.

2 ktpa Operation
US$25k x 0.9 (long-term contract discount) = US$22.5 gross revenue per tonne
US$22.5 - US$6.5 (minimum OPEX per tonne) = US$16k per tonne after OPEX
US$16k per tonne x 0.6 (~40% for taxes and royalties) = US$9.6k net profit per tonne
2000 tpa x 0.9 (90% nameplate) = 1800 tpa gross production
1800 tpa x 0.775 (AGY JV share) = 1395 tpa AGY share of production
1395 tpa x US$9.6k = US$13.392m or A$20.519m annual profit.
A$20.519m annual profit - ~A$1.5m annual costs for AGY admin/salaries/Tonopah = ~A$19m net profit per year
A$19m x 12 (assumed P/E ratio based on comparable peers) = $228m MC
$228m (MC) / 1.4b (SOI) = 16.28 cents share price

12 ktpa Operation
US$25k x 0.9 (long-term contract discount) = US$22.5 gross revenue per tonne
US$22.5 - US$6.5 (minimum OPEX per tonne) = US$16k per tonne
US$16k per tonne x 0.6 (~40% for taxes and royalties) = US$9.6k net profit per tonne
12000 tpa x 0.9 (90% nameplate) = 10800 tpa gross production
10800 tpa x 0.9 (AGY JV share) = 9720 tpa AGY share of production
9720 tpa x US$9.6k = US$93.312m or A$142.977m annual profit.
A$142.977m annual profit - ~A$1.5m annual costs for AGY admin/salaries/Tonopah = ~A$141.5m net profit per year
A$141.5m x 12 (assumed P/E ratio based on comparable peers) = $1.698b MC
$1.698b / 1.4b (SOI) = $1.21 share price

These numbers are IMO only, but I think some of my estimates err on the optimistic side. I don't actually think AGY will consistently produce at 90% nameplate, nor do I think they will achieve 100% battery grade. I also don't think they'll remain at 1.4b SOI, as I think we'll be diluted along the way (either to fix the 2 ktpa plant or to form part of the funding for the 10 ktpa expansion). Additionally, we need to factor in the payback period, whether that is debt or pre-paid offtake which amounts to foregone revenue. Importantly, the 10 ktpa expansion won't even be built by early 2027, so I really struggle to see how anyone could arrive at such an optimistic share price of $5 in three years time.

I'm happy for my numbers to be picked apart as necessary, we're all here to learn (I hope).

Expand

.....nice calcs.......yet you were buying in the 30c-40c ?? What am I missing here? I take it that you believed the extra 10k ton/annum was "imminent"? I think that time when the SP was heading north and only north was probably what created FOMO for lots of players.....

Last edited by whitemetalman: 02/03/24

AGY Price at posting: 16.0¢ Sentiment: Hold Disclosure: Held
4 Upvote

0 Great analysis

Reply

Top Stories

SKS

SKS Technologies wins US$90M award to supply power to international hyperscale data centre in Melbourne

I88

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

Week 27 Wrap: ASX hits all time high; CBA shares' two realities; US inflation hits 3% ahead of China plenum

MDI

Nanocap Middle Island Resources kicks off Barkly copper-gold drill run – a potential IOCG-style NT project

ASX hits all time high out the gate on Friday trades following bullish US inflation data

BHP

BHP dips as WA nickel suspended after A$6B hit; losses eased by US CPI and forewarning

Bitcoin investors need to know the risks

AII

Almonty locks in govt agreement for tungsten oxide plant in South Korea

NIM

Nimy to raise $1.21M to explore 'newsy' WA targets

IMM

Immutep reports strong response rate from immunotherapies treating carcinomas

There are more pages in this discussion • 1,832 more messages in this thread...

First 21390 Last

Add AGY (ASX) to my watchlist

(20min delay)
Last 9.3¢		Change 0.007(8.14%)		Mkt cap ! $135.4M

Open	High	Low	Value	Volume
8.9¢	9.4¢	8.7¢	$168.6K	1.860M

Buyers (Bids)

No.	Vol.	Price($)
1	100000	9.0¢

Sellers (Offers)

Price($)	Vol.	No.
9.3¢	299999	1

View Market Depth

No.	Vol.	Price($)
1	100000	0.090
3	472915	0.089
3	78883	0.088
2	184482	0.087
4	164883	0.086

Price($)	Vol.	No.
0.093	299999	1
0.094	14000	1
0.095	269294	3
0.096	405763	3
0.097	50000	1

Last trade - 16.10pm 12/07/2024 (20 minute delay)

AGY (ASX) Chart

General Discussion AGY, page-21390

SKS Technologies wins US$90M award to supply power to international hyperscale data centre in Melbourne

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

Week 27 Wrap: ASX hits all time high; CBA shares' two realities; US inflation hits 3% ahead of China plenum

Nanocap Middle Island Resources kicks off Barkly copper-gold drill run – a potential IOCG-style NT project

ASX hits all time high out the gate on Friday trades following bullish US inflation data

BHP dips as WA nickel suspended after A$6B hit; losses eased by US CPI and forewarning

Bitcoin investors need to know the risks

Almonty locks in govt agreement for tungsten oxide plant in South Korea

Nimy to raise $1.21M to explore 'newsy' WA targets

Immutep reports strong response rate from immunotherapies treating carcinomas

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

General Discussion AGY, page-21390

Top Stories

SKS Technologies wins US$90M award to supply power to international hyperscale data centre in Melbourne

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

Week 27 Wrap: ASX hits all time high; CBA shares' two realities; US inflation hits 3% ahead of China plenum

Nanocap Middle Island Resources kicks off Barkly copper-gold drill run – a potential IOCG-style NT project

ASX hits all time high out the gate on Friday trades following bullish US inflation data

BHP dips as WA nickel suspended after A$6B hit; losses eased by US CPI and forewarning

Bitcoin investors need to know the risks

Almonty locks in govt agreement for tungsten oxide plant in South Korea

Nimy to raise $1.21M to explore 'newsy' WA targets

Immutep reports strong response rate from immunotherapies treating carcinomas

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News