Thought it would be worth revisiting the numbers. The following calculations assume full option dilution, and include full debt repayments to Cartesian Royalty Holdings.
Here are my assumptions:
Column 1 Column 2 Column 3 Column 4 Column 5 0 Revenue calculation Costs calculation 1 Processed tonnes per day 500 Total cash cost per ounce 600 2 Processed tonnes per year 120,000 AISC per ounce (1.5x TCC) 900 3 Grams per tonne average 15 Total costs per day $ 173,614 4 Au grams per day 6,000 Costs per month (AUD) $ 3,472,278 5 Troy ounces per day 193 6 Monthly ounces (20 days) 3,858 Free Cash Flow per month $ 3,061,738 7 Annual ounces 46,297 Free Cash Flow per year $ 36,740,857 8 Price per troy ounce (US) $ 1,321 Total Revenue $ 78,408,193 9 AUD per US $ 0.78 Annual revenue (inc. debts) $ 54,559,034 10 Price per troy ounce (AUD) $ 1,694 Annual FCF (inc. debts) $ 4,941,978 11 Dore purity 80% P/E ratio 5 12 Revenue per month (AUD) $ 6,534,016 Price $ 183,704,283 13 Share Price $ 0.16
Some things to keep in mind:
The cap raise announcement stated that funds would be used to ramp up monthly ounces to 5,000 by year end. Obviously, the ability to reach 5,000 is highly dependant on average grams per tonne. In the above, I have used 15 g/t, which is well below our average so far of 36.17 g/t. For clarity, here is the same calculation as above using differing grams per tonne values.
Column 1 Column 2 Column 3 Column 4 Column 5 Column 6 Column 7 Column 8 0 Grams per tonne 10 15 20 25 30 35 40 1 Share Price $ 0.11 $ 0.16 $ 0.20 $ 0.25 $ 0.29 $ 0.34 $ 0.38
You should notice that annual processed tonnes are at 120,000. This is in excess of the 50,000 currently enabled by our exploration permit. I am assuming we will be able to move to a full production permit without too much difficulty.
Dore purity is at 80%. This is an unknown factor, and at this stage is purely an assumption. If anyone has extra data here I would appreciate it.
The gold price of $1694 AUD is slightly too low, current figures at $1750.
The Price to Earnings ratio here is a major determinant of share price growth. I have used a multiple of 5, but multiples of up to 15 are not only common but are also likely as the project is increasingly de-risked.
In addition to all this, don’t forget the exploration potential of our other tenements. You will notice a vast array of pure exploration plays on HotCopper with similar market caps to OGX. Right now, I don’t believe the exploration potential of our tenements has been priced in at all.
Cheers,
Atlas
- Forums
- ASX - By Stock
- OGX
- New target SP
New target SP, page-16
-
- There are more pages in this discussion • 46 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add OGX (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
SER
STRATEGIC ENERGY RESOURCES LIMITED
David DeTata, Managing Director
David DeTata
Managing Director
SPONSORED BY The Market Online