No worries, pal - so you're after a worst case scenario calculation. Fair enough, please see below.
Carb/ Hydroxide Price $15,000 1 Spod Price $1,200 2 US Exchange $0.68 3 4 SPODUMENE 5 Sales (1,000,000t) $1,200,000,000 6 Cost ($500) -$500,000,000 7 Profit $700,000,000 8 9 HYDROXIDE 10 Sales (43,000t x 30%) $193,500,000 11 Cost ($5,000) -$64,500,000 12 Profit $129,000,000 13 14 Total Profit $829,000,000 15 16 AUD $1,219,117,647.06 17 18 Less: Tax -$365,735,294.12 19 20 NPAT $853,382,352.94 21 22 PAYOUT (50%) $426,691,176.47 23 DIV PER SHARE $0.142 24 SHARE PRICE - 4% YIELD $3.56
Still getting a valuation of $3.56 based off this worst case scenario, using your parameters. Do you still want to keep yapping about about a sub $2 share price, or are you still wanting to continue embarrassing yourself?In the sake of fairness, because I have now given a valuation based off a worst case scenario of $1,200 USD of spod, and the more likely medium term scenario of $1,500 USD of spod, I thought I would also show you what $2,000 USD of spod looks like.
Carb/ Hydroxide Price $30,000 1 Spod Price $2,000 2 US Exchange $0.68 3 4 SPODUMENE 5 Sales (1,000,000t) $2,000,000,000 6 Cost ($500) -$500,000,000 7 Profit $1,500,000,000 8 9 HYDROXIDE 10 Sales (43,000t x 30%) $387,000,000 11 Cost ($5,000) -$64,500,000 12 Profit $322,500,000 13 14 Total Profit $1,822,500,000 15 16 AUD $2,680,147,058.82 17 18 Less: Tax -$804,044,117.65 19 20 NPAT $1,876,102,941.18 21 22 PAYOUT (50%) $938,051,470.59 23 DIV PER SHARE $0.313 24 SHARE PRICE - 4% YIELD $7.82
- Forums
- ASX - By Stock
- PLS
- Good News & Bad News
Good News & Bad News, page-40317
-
- There are more pages in this discussion • 6,605 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 PLS (ASX) to my watchlist
(20min delay)
|
|||||
Last
$3.13 |
Change
0.075(2.46%) |
Mkt cap ! $9.516B |
Open | High | Low | Value | Volume |
$3.21 | $3.26 | $3.08 | $71.15M | 22.50M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 40845 | $3.37 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$2.82 | 12191 | 3 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 40845 | 3.370 |
1 | 12343 | 3.350 |
1 | 5817 | 3.340 |
29 | 387348 | 3.280 |
2 | 124501 | 3.270 |
Price($) | Vol. | No. |
---|---|---|
2.820 | 5385 | 1 |
2.880 | 12048 | 1 |
2.900 | 30141 | 2 |
2.920 | 813885 | 1 |
2.950 | 115346 | 7 |
Last trade - 15.59pm 07/10/2024 (20 minute delay) ? |
Featured News
PLS (ASX) Chart |