just play with some numbers... still missing ~70m usd (~60% from 118m, ~40% already paid) capex stage 1.
given:
production per annum: 5,367 tons
sales price per ton lce: if you use gs 11.000 usd per ton carbonate for 2025 72,3% payability = 7,953 usd/t but for the first 5y i got a 10% premium for
offtake pre payment: 50m usd
royalties: 7% (let's see what happens)
opex: 3,963 usd/t
sustaining capital: 1,475,000 usd/year
discount rate: 8%
tax rate: 35%
additional loan: ~13m
annual interest: 12%
exp. payback after: 8y
no additional capital raise needed.
in my models we assume that all options and performance shares retrieved - so a total soi of ~584m shares.
pe ratio 8.
no financial advise. always do your own research. still experimenting. this should under no circumstances be used as a basis for financial decisions! just a guy on your screen...
even with goldman sachs gloomy assumptions, this project can survive.
how i get to my margin of safety and what my limit is remains my secret. i can say so much that i also take country risk factors into account. probably every possible case can be modeled.
can choose different price models. like fastmarkets for example with 70m usd offtake/pre payment.
so if you assume 70m offtake/pre payment 10% premium on the sales price of study 1 for the production of the first 5 years.
no financial advice. i don't act on behalf of the company. this doesn't constitute a basis for risky financial decisions. always dyor. i hold a long position in this stock. numbers, entries or assumptions may be incorrect.
- Forums
- ASX - By Stock
- GLN
- General Discussion Banter GLN
General Discussion Banter GLN, page-15554
Featured News
Add GLN (ASX) to my watchlist
|
|||||
Last
15.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $75.78M |
Open | High | Low | Value | Volume |
15.5¢ | 15.5¢ | 15.0¢ | $158.8K | 1.035M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
36 | 1080424 | 15.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
15.5¢ | 16486 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
4 | 230414 | 0.160 |
3 | 10464 | 0.155 |
39 | 1002291 | 0.150 |
19 | 485331 | 0.145 |
23 | 580141 | 0.140 |
Price($) | Vol. | No. |
---|---|---|
0.130 | 2297 | 1 |
0.145 | 118330 | 2 |
0.155 | 70486 | 4 |
0.160 | 206026 | 11 |
0.165 | 214500 | 7 |
Last trade - 16.10pm 23/07/2024 (20 minute delay) ? |
Featured News
GLN (ASX) Chart |
The Watchlist
I88
INFINI RESOURCES LIMITED
Charles Armstrong, CEO & MD
Charles Armstrong
CEO & MD
Previous Video
Next Video
SPONSORED BY The Market Online