Heresmy take on MIN’s balance sheet
Halfa haul road = 1.3B
1whole haul road = 2.6B
SubTotal = 2.6B - one off income
JustOnslow alone 35mtpa within 12 months
MINowns 60%
21mtpaMIN share
Saleprice Iron Ore US$100-US$110 per ton
Costprice FOB US$45 per ton
Profit- call it US$60 per ton (US$105-US$45=US$60)
21mtpax US$60 per ton = US$1,260,000,000
US$1,260,000,000divided 0.66 = AU$1,909,090,909
SubTotal 1.9B - income every year
Plusramping up to another 15mtpa after from start of FY 26 – FY 28
15mtpax 60% = 9mtpa MIN share x US$60 per ton profit - will be more in real world due to economies of scale
9mtpax US$60 per ton = US$540,000,000
US$540,000,000divided 0.66 = AU$818,000,000
SubTotal = AU$0.8B - income every year
Taking just Onslow 12 months of first stage IO production 60% of 35 mtpa @ 21mtpa and one road = 4.5B
All debt gone
and just Onslow making 2.7B every year for 40 - 50 years
(50mtpa x 60% x AU$90 per ton = 2.7B)
Then on top of that is:Plusanother 40 mtpa IO on top of Onslow 50 mtpa by FY2028
PlusMining Services income tripling by FY2028
PlusGas 250 TJ/d by FY2028
Pluslithium - weaker now worldwide but will be stronger from FY26/27
Justimho - not an accountant - which I am sure you can tell
- Forums
- ASX - By Stock
- MIN
- MIN chart
MIN chart, page-88
-
-
- There are more pages in this discussion • 54 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 MIN (ASX) to my watchlist
|
|||||
Last
$57.79 |
Change
0.170(0.30%) |
Mkt cap ! $11.37B |
Open | High | Low | Value | Volume |
$58.11 | $58.55 | $57.74 | $23.80M | 409.1K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
5 | 134 | $57.79 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$57.81 | 109 | 8 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
9 | 169 | 57.960 |
8 | 257 | 57.950 |
6 | 288 | 57.940 |
4 | 126 | 57.930 |
5 | 190 | 57.920 |
Price($) | Vol. | No. |
---|---|---|
57.970 | 275 | 10 |
57.980 | 102 | 4 |
57.990 | 230 | 11 |
58.000 | 119 | 3 |
58.010 | 110 | 4 |
Last trade - 15.04pm 17/07/2024 (20 minute delay) ? |
Featured News
MIN (ASX) Chart |