Following a request I received on Twitter, I am providing updated workings on my DCF Model using the below assumptions. The request specifically asked for "More conservative volumes of Concentrate vs Flake" & If I could provide an estimation of Future SP (EPS PE/Ratio).
I would highlight that I have made numerous Assumptions in these workings and the below should be considered general in nature and not financial advice, please always take what you read on HC with a grain of salt and complete your own research !!!
Assumptions
- Stage 1 Throughput of 1.65Mtpa vs Stage 2 of 2.25Mtpa
- 23 Year Mine Life on Current Measured + Indicated Resources (No Inferred Tonnage Utilised in Model)
- No Changes to Benchmark Graphite Pricing from Previous Studies
- Initial CAPEX Increased from US$142m to US$158m (Allowed for Additional +11%)
- Recovery Grades for Concentrate and PSG as per recent announcements
- AUD:USD= 0.72
Outputs Post Tax
- NPV10 of US$1.47B (AUD$2.05B)
- Payback Period of 1.2 Years
- IRR of 78%
- EBITDA LOM US$5.26B (AUD$7.33B)
Potential Share Value / EPS Ratio (2.5 Billion SOI Assumed)
PE 10 - 0.83c
PE 15 - $1.25
PE 20 - $1.66
- Forums
- ASX - By Stock
- RNU
- General Discussions
General Discussions, page-5190
-
-
- There are more pages in this discussion • 26,113 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 RNU (ASX) to my watchlist
(20min delay)
|
|||||
Last
9.1¢ |
Change
-0.007(7.14%) |
Mkt cap ! $231.3M |
Open | High | Low | Value | Volume |
9.6¢ | 9.8¢ | 9.0¢ | $510.5K | 5.540M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
7 | 323346 | 9.1¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
9.5¢ | 32300 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
4 | 238371 | 0.091 |
9 | 294610 | 0.090 |
4 | 716235 | 0.089 |
6 | 113290 | 0.088 |
7 | 258392 | 0.087 |
Price($) | Vol. | No. |
---|---|---|
0.095 | 32300 | 2 |
0.096 | 150000 | 1 |
0.097 | 250000 | 2 |
0.098 | 401887 | 7 |
0.099 | 293191 | 3 |
Last trade - 16.10pm 13/09/2024 (20 minute delay) ? |
Featured News
RNU (ASX) Chart |
The Watchlist
LPM
LITHIUM PLUS MINERALS LTD.
Simon Kidston, Non--Executive Director
Simon Kidston
Non--Executive Director
SPONSORED BY The Market Online