NKP 0.00% 9.9¢ nkwe platinum limited

I am not an accountant so please feel free anyone out there who...

  1. bri
    572 Posts.
    lightbulb Created with Sketch. 18
    I am not an accountant so please feel free anyone out there who is, to go ahead and correct or rubbish me.

    My take on the value of NKWE.
    3PGM+AU 34400oz PM= 413000oz PA
    Basket price 3PGM+AU aprox $1200oz= $495 mill PA
    So gross revenue PER ANNUM = US$495 mill PA

    Life of mine cash costs OPEX.Earlier estimates $435 to $535 oz they have optimised the hell out of everything lets say $485oz.

    Basket price 1200 minus Opex 485oz= Revenue US$295 mill PA

    Expenses Simplified.

    All other exp 6% of net revenue = $17700000
    Amortise Capital expense over 10 yrs PA $62500000
    Interest say 8.5% $53125000
    Tax estimate @29% $47000000
    _________
    ROUNDED total exp(after Opex acc for $180000000

    Net revenue after OPEX $295000000
    Less general exp above $180000000
    $115000000

    NKWE own 74% of Garatau = so $ 85000000
    Divide by 625 mill shares = .136 cents per share eps
    PE of 10 with 50 yrs of mining to come with no capex left after 10 years.Sure they have to come up with 45 mill but that is for Tabatsu,another story all the above is Garatau.

    So my valuation is $1.36 per share UNDILUTED.

    OK fellows tear me to pieces!







 
watchlist Created with Sketch. Add NKP (ASX) to my watchlist

Currently unlisted public company.

arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.