http://www.asx.com.au/asxpdf/20110616/pdf/41z7sbhwff66kc.pdf
I have tried to find a comparison for vaulation. Right or Wrong Ill put it up for comment.
ABZ:
71cps (26 week high = 89cps or another +25%)
100mil shares on issue (55 mil on escrow until Dec 2011)
10mil options
MC: $70mil+
Cash: $7mil
Resource JORC: 60mt Bauxite
Targetting: 200 to 300mt
Refinery: At 150mt
Status: Emerging - Valued Inground Bauxite
ORD:
9.5cps
470mil shares
MC: $45mil
Cash: 3mil $ + 3mil$ to come from JV CO + 10mil Debt Equity
Targetting: 300mt+
Resource: 130mt
Refinery: At 200mt
Status: Advanced Emerging - Valued Inground Bauxite
Assuming we get our 300mt target in next update, this will be 5 x the resource of ABZ.
71 cps x 5 = $3.55
$3.55 / 4.7 (our shares on issue) = 75.5
75.5 x 30% (our interest in asset?) = 22.5cps
Assumptions:
1.Given our production and shipping costs would be estimated a lot lower than due to Laos to China, Vs Aust to China.
2.Given the advanced nature of our ability to secure funding for a refinery with 30% of $600 mil refinery, with 30% funding by SARCO IPO, and 70% through Project Debt Financing. ($88,200,000k = $26,460,000 at 30% = $0.055cps)
3. As completion nears, I would expect increase to value of SARCO Shares to appreciate.
3. Given our relatively short time frame to complete a refinery once all signed off.
4. Given Value of by productions
5. Alumina Valued higher than Bauxite after Refinery built.
6. Ongoing Resource upgrades whilst refinery being built.
Assumption Value = 10cps
Time discount 10%
My Guesstimate = 29.25cps
So up more than 300% from where we are now.
NOT INCLUDED:
1. Suple Jack and WW (Gold)- Waiting on results
2. Copper Flats (Copper)
3. 5 to 10% of Caledon (upon GRAM Aquisition of CCD, 26 August 2011)
4. Value of future JV Co new aquisitions as they get them (including note 2- Copper Flats)
If 500mt target attained (total reasonable resource potential 1.5bt to 2.5bt)
71 cps x 8.33 = $5.91
$5.91 / 4.7 (our shares on issue) = $1.25cps
$1.25 x 30% (our interest in asset) = 37.7cps
Assumption Value = 10cps
Time discount 10%
My Guesstimate = 42.75cps
- Forums
- ASX - By Stock
- VAN
- present position.......
present position......., page-76
-
-
- There are more pages in this discussion • 15 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 VAN (ASX) to my watchlist
Currently unlisted public company.
The Watchlist
1CG
ONE CLICK GROUP LIMITED
Mark Waller, MD
Mark Waller
MD
Previous Video
Next Video
SPONSORED BY The Market Online