Calculation with 80 USD/T
Column 1 Column 2 Column 3 0 Metro Mining (at discount rate 15%) 1 2 Bx = US$/t CIF China 80 3 Discount for high silica content -2% 4 Bx = US$/t CIF China effectiv 78,4 5 AUD /USD (long term plan) 0,81 6 CIF China in AUD/t 96,8 7 Shipping to china in AUD/t -17,4 8 FOB price in aud/t (see PFS) 79,4 9 Royalties in aud/t -7,9 10 effictive price sales price aud/t 71,5 11 operational costs aud/t -20,3 12 operational magin in aud/t (see PFS) 51,1 13 --------------------------------------------------------- -------------------------------- 14 Sales in MioT/Year 2,0 15 --------------------------------------------------------- -------------------------------- 16 Gross Profit in mio aud/year 102,2 17 interest in mio aud (at 8%) -1,4 18 depreciation in mio aud (at 10 year amortization period) -2,7 19 EBT in mio aud 98,1 20 TAX (32,5%) -31,9 21 Profit /year in mio aud (see PFS) 66,2 22 multiplier 6,7 23 Total value company 444 24 25 Capex in Mio AUD 27,4 26 borrowing capital in Mio AUD (65%) 17,8 27 new own capital in Mio AUD (35%) 9,6 28 29 Issue price new shares beginning 2016 in audcent 8,0 30 31 Shares old 288 32 Shares new 120 33 Shares total 408 34 35 Value in mio aud 444 36 Shares total in mio 408 37 Price Target in aud 1,09 38 39 actual price in aud 0,037 40 potential 2844%
- Forums
- ASX - By Stock
- price target 60 cent
Calculation with 80 USD/T Metro Mining (at discount rate 15%)| |...
-
- There are more pages in this discussion • 7 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 MMI (ASX) to my watchlist
|
|||||
Last
3.4¢ |
Change
-0.001(2.86%) |
Mkt cap ! $202.4M |
Open | High | Low | Value | Volume |
3.6¢ | 3.6¢ | 3.4¢ | $115.2K | 3.347M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
13 | 3384069 | 3.4¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
3.5¢ | 505161 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
11 | 1746854 | 0.034 |
11 | 2726610 | 0.033 |
5 | 1423749 | 0.032 |
4 | 1061290 | 0.031 |
4 | 3317000 | 0.030 |
Price($) | Vol. | No. |
---|---|---|
0.035 | 505161 | 1 |
0.036 | 1249898 | 4 |
0.037 | 532435 | 2 |
0.038 | 1532263 | 5 |
0.039 | 1362000 | 4 |
Last trade - 16.10pm 10/09/2024 (20 minute delay) ? |
Featured News
MMI (ASX) Chart |