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
-
- There are more pages in this discussion • 385 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add GLN (ASX) to my watchlist
(20min delay)
|
|||||
Last
11.3¢ |
Change
-0.013(10.0%) |
Mkt cap ! $67.05M |
Open | High | Low | Value | Volume |
12.0¢ | 12.0¢ | 11.0¢ | $44.68K | 381.6K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
25 | 1490922 | 11.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
11.5¢ | 111271 | 8 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
25 | 1490922 | 0.110 |
29 | 2299608 | 0.105 |
61 | 3593142 | 0.100 |
5 | 181111 | 0.099 |
2 | 350000 | 0.098 |
Price($) | Vol. | No. |
---|---|---|
0.115 | 111274 | 9 |
0.120 | 188891 | 8 |
0.125 | 499453 | 12 |
0.130 | 500900 | 13 |
0.135 | 1108914 | 5 |
Last trade - 11.37am 04/10/2024 (20 minute delay) ? |
Featured News
GLN (ASX) Chart |