PLS 3.58% $2.69 pilbara minerals limited

NPV & undervalued SP, page-32

  1. 2,061 Posts.
    It is pretty much the same as what Blue Oceans reported today.

    However they use a much lower Spodumene to Lithium Carbonate price ratio of 5/5.5% - I've used 7.3%..
    At 5% it gives the processes close to a 50% margin @ $1,600 conversion costs as opposed to the 30% I was working off...

    Scenario:  4Mt Total
    3 Mt sales
    1 Mt processing
    5% ratio Spod:Carb

    Spodumene = $536, Carb = $10,720
    • x7 EBITDA = 3 billion
    • x14 EBITDA = 4.3 billion

    Spodumene = $650, Carb = $13,000
    • x7 EBITDA = 3 billion
    • x14 EBITDA = 6 billion
    Spodumene = $350, Carbonate = $7,000
    • x7 EBITDA = 822 million
    • x14 EBITDA = 1.6 Billion
 
watchlist Created with Sketch. Add PLS (ASX) to my watchlist
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.