MGT

1.67%

30.5¢ magnetite mines limited.

MGT share price, page-1403

First 1403 Last

Share
Profile

Follow
Realinvestor1

936 Posts.

903

26/01/21

20:07

Post #: 50452555
Share

Originally posted by pasdec: ↑

Yep I would think 10mtpa is at the bottom of the range given the Royal Resources PFS figures and studies looking to push it towards 100mpta...I'm not an analyst and I know this has been done before but just flying a kite here ...but with current Fe price about USD169/dmtu probably not sustainable so being conservative I found an avg price between 2003-2019 of USD93/dmtu so very roughly, using base case of 10mtpa x 93=930M p.a.Gross Revenue. Whats' the C1 going to be? Royal Resources had $30 OPEX, I think MGT they are looking to be in the bottom quartile so using figures pulled from llast year (BHP ~11.82, FMG 13.27 wmtu) but because we are using gross figures to dimension the project how about $20 as a WAG (Wild Assed Guess)! To do the NPV and valuation you should use an after tax annual income but again roughly using these figures about $730M p.a gross and 30% tax rate $511M NPAT, then use mine life of 50 years for simplicity (half the 3.9Bn tonnes JORC inferred and indicated, say 2B tonnes at 10mtpa would give a mine life of 200 years if its 100mpta 20 years so 50 seems a good compromise?). What discount rate? Cost of Capital? expected Return rate? Just pick 8% for ease. CAPEX Royal DFS said $3-3.5Bn but low strip and given Next Ore let's say 2.5Bn to be on the safe side. That would give us an NPV of about $8.1Bn/3.5Bn SOI, so at production1Q2025 about $2.30/sh given no dilution CR etc . Basically 100 bags 4 years away, but this is not going to be Debt funded so CR or some other mixed funding model, the Sh value accretion slope depends on this and not sure what it will look like? I expect it's a step function with many hurdles and risks along the way, does the world (China) want or need magnetite?) it may turn out to only be a 50 bagger.But then again if/when they get it to production and push it towards 100mtpa Wow!
I did this on the back of a tissue box in a coffee shop so happy for you to point out obvious mistakes in thinking, numbers or anything else I'm not precious.
DYOR, GLTAH, Wombat I miss you on this thread!

Expand

Thanks for your effort. I was working on similar estimate. I will post my estimates soon.

MGT Price at posting: 2.1¢ Sentiment: Buy Disclosure: Held
7 Upvote

0 Great analysis

Reply

Top Stories

Week 27 Wrap: ASX hits all time high; CBA shares' two realities; US inflation hits 3% ahead of China plenum

SKS

SKS Technologies wins US$90M award to supply power to international hyperscale data centre in Melbourne

IMM

Immutep reports strong response rate from immunotherapies treating carcinomas

NIM

Nimy to raise $1.21M to explore 'newsy' WA targets

AII

Almonty locks in govt agreement for tungsten oxide plant in South Korea

I88

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

MDI

Nanocap Middle Island Resources kicks off Barkly copper-gold drill run – a potential IOCG-style NT project

ASX hits all time high out the gate on Friday trades following bullish US inflation data

BHP

BHP dips as WA nickel suspended after A$6B hit; losses eased by US CPI and forewarning

Bitcoin investors need to know the risks

There are more pages in this discussion • 12,526 more messages in this thread...

First 1403 Last

Add MGT (ASX) to my watchlist

(20min delay)
Last 30.5¢		Change 0.005(1.67%)		Mkt cap ! $30.02M

Open	High	Low	Value	Volume
30.0¢	30.5¢	30.0¢	$51.59K	169.3K

Buyers (Bids)

No.	Vol.	Price($)
3	128999	30.0¢

Sellers (Offers)

Price($)	Vol.	No.
30.5¢	35523	1

View Market Depth

No.	Vol.	Price($)
3	128999	0.300
4	35689	0.295
8	86150	0.290
3	20099	0.285
2	28140	0.280

Price($)	Vol.	No.
0.305	35523	1
0.315	52000	1
0.320	18114	2
0.330	33657	1
0.340	10300	1

Last trade - 15.31pm 12/07/2024 (20 minute delay)

MGT (ASX) Chart

MGT share price, page-1403

Week 27 Wrap: ASX hits all time high; CBA shares' two realities; US inflation hits 3% ahead of China plenum

SKS Technologies wins US$90M award to supply power to international hyperscale data centre in Melbourne

Immutep reports strong response rate from immunotherapies treating carcinomas

Nimy to raise $1.21M to explore 'newsy' WA targets

Almonty locks in govt agreement for tungsten oxide plant in South Korea

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

Nanocap Middle Island Resources kicks off Barkly copper-gold drill run – a potential IOCG-style NT project

ASX hits all time high out the gate on Friday trades following bullish US inflation data

BHP dips as WA nickel suspended after A$6B hit; losses eased by US CPI and forewarning

Bitcoin investors need to know the risks

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

MGT share price, page-1403

Top Stories

Week 27 Wrap: ASX hits all time high; CBA shares' two realities; US inflation hits 3% ahead of China plenum

SKS Technologies wins US$90M award to supply power to international hyperscale data centre in Melbourne

Immutep reports strong response rate from immunotherapies treating carcinomas

Nimy to raise $1.21M to explore 'newsy' WA targets

Almonty locks in govt agreement for tungsten oxide plant in South Korea

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

Nanocap Middle Island Resources kicks off Barkly copper-gold drill run – a potential IOCG-style NT project

ASX hits all time high out the gate on Friday trades following bullish US inflation data

BHP dips as WA nickel suspended after A$6B hit; losses eased by US CPI and forewarning

Bitcoin investors need to know the risks

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News