Given the recent hammering of the iron ore price, i took the time to play with some figures..
This is what has always attracted me to Grange.. The product they sell falls by 40% in value and the metrics still look excellent..
The below are just my back of the envelope calculations, these may be incorrect and are just for a bit of fun. None of my posts are advice and should not be considered that, as always do your own research or speak to a professional (i am definitely not one!)
That aside, the below is what i come up with... again as we know alot of variables in there like AUD, Fe Price and Production costs however a snap shot at this point in time give me the confirmation bias i am looking for. Hopefully these numbers can be critiqued once we get the actual audited accounts and details later this week!
ASX GRR 1 Shares on Issue 1,157,338,698.00 2 Current Net Position 30/06 $499,000,000.00 3 Tax estimate deduction on available cash from earnings during FY $100,000,000.00 4 Cash / Receivablesvalue per share $0.34 5 Debt 0 6 Share Price 0.63 7 Market Cap 729,123,379.74 8 Assumed production costs (AUD) $100.00 9 Life of Mine/Production asset (years) 10+ 10 Seaborne index 65% Fe fines 157.8 11 Pellet Premium USD 46.2 12 AUD 0.71 13 AUD Pellet Price $222.60 14 Earnings per tonne $122.60 15 Likely annual production rates 2,500,000.00 16 Assumed EBIT $306,491,584.85 17 Tax of 30% $91,947,475.46 18 Earnings after 30% tax reduction $214,544,109.40 19 Earnings per share 0.19 20 Assumed PE ratio of 5 $0.93 21 Assumed PE ratio of 5 + cash at 30/06 $1.27 22 Assumed PE ratio of 10 (life or project) + cash $2.20 23 24 40% discounton PE of 5 + cash (Iron ore price, production cost uncertainty etc) $0.87 25 26 20% discount on PE of 5 + cash (Iron ore price, production cost uncertainty etc) $1.07 27 28 10% discount on PE of 5 + cash (Iron ore price, production cost uncertainty etc) $1.17
Take care all.
- Forums
- ASX - By Stock
- GRR Valuation
Given the recent hammering of the iron ore price, i took the...
-
-
- There are more pages in this discussion • 72 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 GRR (ASX) to my watchlist
|
|||||
Last
37.5¢ |
Change
0.010(2.74%) |
Mkt cap ! $434.0M |
Open | High | Low | Value | Volume |
37.0¢ | 38.0¢ | 36.8¢ | $355.7K | 952.7K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 29999 | 37.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
38.0¢ | 61833 | 4 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 29999 | 0.375 |
1 | 860 | 0.370 |
4 | 90923 | 0.365 |
4 | 69015 | 0.360 |
6 | 263318 | 0.355 |
Price($) | Vol. | No. |
---|---|---|
0.380 | 61833 | 4 |
0.385 | 104805 | 9 |
0.390 | 115950 | 7 |
0.395 | 170428 | 3 |
0.400 | 86072 | 13 |
Last trade - 16.10pm 12/07/2024 (20 minute delay) ? |
Featured News
GRR (ASX) Chart |