Here's my valuation model (sorry I'm a bit late to the party)
https://www.dropbox.com/s/nmim6ktqisbr9m3/PLS valuatn.xlsx?dl=0
Column 1 Column 2 Column 3 0 PLS Valuation Sheet 1 GW 2mta name plate 2 Scenario BMW conservative? 3 Plant processing capacity t/yr 5,000,000 2,000,000 4 Spodumene recovery % 17.0% 17.5% 5 Spodumene recovery t/yr 850,000 350,000 6 Spod processing cost US$/t $250 $220 7 Spod sell price US$/t $1,100 $800 8 Tantalum & other credits US$/t $50 $20 9 Margin US$/t $900 $600 10 Forex USD->AUD $0.78 $0.80 11 Assumed % of nameplate proc cap. 90% 80% 12 EBITA A$/yr $882,692,000 $210,000,000 13 Valuation xEBIT 12 6 14 Capital invested/debt $350,000,000 $250,000,000 15 Company value $10,242,300,000 $1,010,000,000 16 Shares issued 1,556,000,000 1,556,000,000 17 Price per share $6.60 $0.65
- Forums
- ASX - By Stock
- PLS
- PLS $1+ prior ASX 200 Listing
PLS $1+ prior ASX 200 Listing, page-49
-
- There are more pages in this discussion • 92 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 PLS (ASX) to my watchlist
|
|||||
Last
$3.02 |
Change
0.040(1.34%) |
Mkt cap ! $9.092B |
Open | High | Low | Value | Volume |
$2.95 | $3.03 | $2.93 | $51.27M | 17.13M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
6 | 8812 | $3.01 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$3.02 | 3200 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
6 | 8812 | 3.010 |
4 | 31023 | 3.000 |
4 | 166506 | 2.990 |
8 | 231671 | 2.980 |
6 | 36544 | 2.970 |
Price($) | Vol. | No. |
---|---|---|
3.020 | 3200 | 1 |
3.030 | 60335 | 9 |
3.040 | 20197 | 5 |
3.050 | 138495 | 16 |
3.060 | 25130 | 6 |
Last trade - 16.10pm 26/08/2024 (20 minute delay) ? |
Featured News
PLS (ASX) Chart |