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 $1+ prior ASX 200 Listing
Here's my valuation model (sorry I'm a bit late to the party)...
-
- 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
$2.97 |
Change
0.060(2.06%) |
Mkt cap ! $8.942B |
Open | High | Low | Value | Volume |
$2.96 | $3.02 | $2.93 | $100.8M | 33.97M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
4 | 716181 | $2.97 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$2.98 | 235000 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 13455 | 2.960 |
1 | 338 | 2.950 |
5 | 74501 | 2.940 |
5 | 20445 | 2.930 |
9 | 100440 | 2.920 |
Price($) | Vol. | No. |
---|---|---|
2.990 | 39749 | 3 |
3.000 | 90073 | 11 |
3.010 | 93481 | 5 |
3.020 | 125136 | 14 |
3.030 | 53015 | 6 |
Last trade - 16.10pm 30/08/2024 (20 minute delay) ? |
Featured News
PLS (ASX) Chart |
The Watchlist
CCO
THE CALMER CO INTERNATIONAL LIMITED
Anthony Noble, MD & CEO
Anthony Noble
MD & CEO
Previous Video
Next Video
SPONSORED BY The Market Online