Australia's largest stock trading and investment forum Australia's #1 stock forum

GXY

0.00%

$5.28 galaxy resources limited

Model Update, page-13

First 13 Last

GCar

13,883 Posts.

8454

28/02/17

12:02

Post #: 22967570

Originally posted by Ninja Tuna ↑

Oops forgot the PE

Column 1 Column 2

1 Calendar Year 2021

2 SDV

3 LCE production tonnes 35,000

4 Price per tonne 14,000

5 Operating Cost per tonne 3,000

6 EBITDA (USD) 385,000,000

7 AUDUSD 0.77

8 EBITDA (AUD) 500,000,000

9 Attributable to GXY (100%) 500,000,000

10 Interest (100m debt) 10,000,000

11 Depreciation 1,740,000

12 Taxes @ 30% 146,478,000

13 NPAT (AUD) 341,782,000

14 EPS of SDV (1946m shares) 0.176

15

16 Mt Cattlin

17 Spodumene tonnes 225,000

18 Price per tonne 700

19 Operating Cost per tonne (USD) 300

20 EBITDA (USD) 90,000,000

21 AUDUSD 0.77

22 EBITDA (AUD) 116,883,117

23 Interest AUD (USD 40m debt) 3,636,364

24 Depreciation 344,148

25 Taxes @ 30% 33,870,782

26 NPAT (AUD) 79,031,824

27 EPS of Mt Cattlin 0.041

28

29 Total EPS 0.216

30 PE 22

31 Target SP 4.76

So total pessimist view is A$1.92, blue sky is A$4.76

This is my own views, build your own models

Expand

Ps. thanks for sharing Ninja; excellent work.
Cheers

GXY Price at posting: 50.8¢ Sentiment: Buy Disclosure: Held

1 Upvote

0 Great analysis

Top Stories

HZR

Hazer Group reports ten days of continuous operation at graphite-manufacturing test facility

Revolutionary inverter technology leads the clean energy charge

Dale Gillham's weekly wrap: picking resilient stocks in a volatile global market

Week 32 Wrap: AI is clearly overhyped – but did we see ‘bubble’ burst already? Plus RBA decision; Japan’s wild week & Google ruling

Bitcoin: Current State of Play & Where to Next | Swyftx

NEU

Neuren Pharmaceuticals dips after pediatric Angelman Syndrome Phase 2 trial results fail to impress

From the Floor with Federal Opposition Leader Peter Dutton at Diggers & Dealers 2024

Emerald & Azure score Digger & Dealer awards

TKM

Trek Metals jumps 5% as gold & REE drill run kicks off at Christmas Creek in the Kimberley

TNC

True North increases silver metal at QLD's Vero deposit by 20%

There are more pages in this discussion • 4 more messages in this thread...

First 13 Last

Add GXY (ASX) to my watchlist

	Column 1	Column 2
1	Calendar Year	2021
2	SDV
3	LCE production tonnes	35,000
4	Price per tonne	14,000
5	Operating Cost per tonne	3,000
6	EBITDA (USD)	385,000,000
7	AUDUSD	0.77
8	EBITDA (AUD)	500,000,000
9	Attributable to GXY (100%)	500,000,000
10	Interest (100m debt)	10,000,000
11	Depreciation	1,740,000
12	Taxes @ 30%	146,478,000
13	NPAT (AUD)	341,782,000
14	EPS of SDV (1946m shares)	0.176
15
16	Mt Cattlin
17	Spodumene tonnes	225,000
18	Price per tonne	700
19	Operating Cost per tonne (USD)	300
20	EBITDA (USD)	90,000,000
21	AUDUSD	0.77
22	EBITDA (AUD)	116,883,117
23	Interest AUD (USD 40m debt)	3,636,364
24	Depreciation	344,148
25	Taxes @ 30%	33,870,782
26	NPAT (AUD)	79,031,824
27	EPS of Mt Cattlin	0.041
28
29	Total EPS	0.216
30	PE	22
31	Target SP	4.76

Model Update, page-13

Top Stories

Hazer Group reports ten days of continuous operation at graphite-manufacturing test facility

Revolutionary inverter technology leads the clean energy charge

Dale Gillham's weekly wrap: picking resilient stocks in a volatile global market

Week 32 Wrap: AI is clearly overhyped – but did we see ‘bubble’ burst already? Plus RBA decision; Japan’s wild week & Google ruling

Bitcoin: Current State of Play & Where to Next | Swyftx

Neuren Pharmaceuticals dips after pediatric Angelman Syndrome Phase 2 trial results fail to impress

From the Floor with Federal Opposition Leader Peter Dutton at Diggers & Dealers 2024

Emerald & Azure score Digger & Dealer awards

Trek Metals jumps 5% as gold & REE drill run kicks off at Christmas Creek in the Kimberley

True North increases silver metal at QLD's Vero deposit by 20%

Featured News