"if you can remember pattyp was the DCF of $3 and above that i suggested in an earlier post consistent with your posts from 2008? "
My god... Just managed to find all my posts on "alternative site". Mega dejavu!
I had a really great Excel Spreadsheet that I posted here at HC, but I cant find it on my PC. Must be on a backup somewhere. Never-the-less... This is what I had a few years ago. Im sure I would do things different now (More conservative).. But yea, 10years @ 10% I had $3.34.
-------------------------------------
-= 10yr DCF =-
-------------------------------------
Prod. Ramp (200x2yr, 300x3yr, 400x5yr)
Avg Price per ton $500
Avg Cost per ton $220
CAPEX 150m (20% eq / 80% De)
Debt Paid off in 8yrs (Avg $18m p/yr)
95m Shares w/future full dilution
EBT Avg: $73m p/yr
Free Cash Flow Avg: $50m p/yr
Fair Value: MC $683,142,955, SP $7.22, f-PE 9
NPV 10%: MCap $315,792,140.09, SP $3.34, f-PE 4
And maybe Avg 30c p/yr dividend if we are lucky
-------------------------------------
- Forums
- ASX - By Stock
- RWD
- mining and ilua executed !
mining and ilua executed !, page-25
-
- There are more pages in this discussion • 188 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 RWD (ASX) to my watchlist
(20min delay)
|
|||||
Last
4.0¢ |
Change
0.000(0.00%) |
Mkt cap ! $9.114M |
Open | High | Low | Value | Volume |
0.0¢ | 0.0¢ | 0.0¢ | $0 | 0 |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 27298 | 3.9¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
5.0¢ | 7500 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 27298 | 0.039 |
1 | 200000 | 0.037 |
1 | 40000 | 0.035 |
1 | 100000 | 0.029 |
1 | 50000 | 0.020 |
Price($) | Vol. | No. |
---|---|---|
0.050 | 7500 | 1 |
0.061 | 10000 | 1 |
0.077 | 132000 | 1 |
0.130 | 27227 | 1 |
0.000 | 0 | 0 |
Last trade - 16.12pm 30/08/2024 (20 minute delay) ? |
Featured News
RWD (ASX) Chart |
Day chart unavailable
The Watchlist
1CG
ONE CLICK GROUP LIMITED
Mark Waller, MD
Mark Waller
MD
Previous Video
Next Video
SPONSORED BY The Market Online