re: mls target 2mt and 30cent target Hi FedExpress,
I did a similar calculation some time ago, but got quite a different result (still good I thought). I used slightly different assumptions and modelling to you (simplified for this post) using the current resource of [email protected]% and am more conservative. Anyway have a look at this and you may be able to point out some errors in my calcs.
Current resource = 1.05 [email protected]% Zn = 80,422 t
% resource owned = 80% = 64,337 t
(this was also discussed in another thread, refer to http://www.hotcopper.com.au/post_thread.asp?fid=1&tid=385984#1359731)
Value of resource @ US$4000/t * 1.285 ($US/$AUS) = AUS$330.69 m
(Even though current prices are closer to $4,500, I used $4000 to be conservative for longer term c/flows. Note, given BioHeap's metallurgical testing reults of 97.1% I assumed 100% recovery for simplicity)
less capital costs of $50 m = $280.69 m
less operating costs of $0.40/lb ($70 m) = $209.9 m
less tax @ 30% = $146.9 m
approximating dcf with a multiple of 0.50 (could be lower depending on the lag to production)
= 0.5 * $146.9 m = $73.47 m
Then adjusting for risk (risk of management not moving project into production) = 80%
= $58.8 m
exercising 100 m options @ $0.05 providing $5 m cash
= $63.8 m
plus $6.5 m cash in the bank
= $70.3 m
accounting for shares (669,608,765 + 100,000,000 exercised options) - excluding newly issued options.
= $70.3 m / 769.6 m shares
= $0.09 / share
Now this price is current and makes no assumptions about the impending resource upgrade, which will no doubt have a significant positive impact on the sp.
The price also ignores their other projects, namely, Namibian Uranium and Sherlock Bay. I will assume a value of $15 m for these (could be worth more and the uranium play will probably be valued higher as a divestment).
$15 m / 769,608,765 shares = $0.02 / share
Overall,
sp = $0.09 + $0.02 = $0.11 / share
Cheers
SBC
- Forums
- ASX - By Stock
- lol doncha just love it
re: mls target 2mt and 30cent target Hi FedExpress,I did a...
-
- There are more pages in this discussion • 5 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 MLS (ASX) to my watchlist
(20min delay)
|
|||||
Last
2.2¢ |
Change
0.000(0.00%) |
Mkt cap ! $15.99M |
Open | High | Low | Value | Volume |
2.2¢ | 2.3¢ | 2.0¢ | $45.91K | 2.121M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 196872 | 2.2¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
2.3¢ | 250753 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 196872 | 0.022 |
3 | 638095 | 0.021 |
10 | 1512055 | 0.020 |
7 | 1429129 | 0.019 |
5 | 866665 | 0.018 |
Price($) | Vol. | No. |
---|---|---|
0.023 | 250753 | 2 |
0.024 | 35000 | 1 |
0.025 | 75000 | 1 |
0.026 | 75000 | 1 |
0.027 | 66523 | 3 |
Last trade - 15.38pm 31/10/2024 (20 minute delay) ? |
Featured News
MLS (ASX) Chart |