HRR's track record has cast a cloud over it which has obscured the strong fundamentals inherent in this company particularly at current Zn prices. I've updated their DFS (ASX release 29/6/16) to highlight the golden beast within.
A. UPDATED HRR NPV:
1. DFS Zn price = US$1.01/lb. New price = US$1.60/lb
2. DFS Cu price = US$3.00/lb. New price = US$3.20/lb
3. DFS Pb price = US$0.91. New price = US$1.20/lb
4. DFS AUDUSD = 0.71. New rate = 0.80
5. DFS Post tax NPV(8%) = A$207m. NEW Post tax NPV(6%) = A$515m
B. UPDATED HRR VALUATIONS:
1. New FCF = A$110m
2. FCF Valuation = A$110m x 10 times = A$1100m OR A$4.18 PFDS (HRR's current LOM = 9.2 yrs. I'm assuming they can increase LOM>10 yrs so using FCF multiplier = 10 times OK)
3. New NPV = A$515m
4.NPV = A$515m/263m shares = A$1.96 PFDS
So HRR's valuation range is A$1.96 to A$4.18. Once in full production and all the BFS assumptions have been validated I would expect the SP to move closer towards the top end of the valuation range.
HRR's current SP = A$0.80 so there does appear to be opportunity for a significant re-rate in HRR's SP within the next 12 months.
Please DYOR
- Forums
- ASX - By Stock
- HRR
- HRR - Updated NPV calculation
HRR - Updated NPV calculation
-
-
- There are more pages in this discussion • 128 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 HRR (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
TON
TRITON MINERALS LTD
Adrian Costello, Executive Director
Adrian Costello
Executive Director
Previous Video
Next Video
SPONSORED BY The Market Online