Hello ladies, happy Friday!
Where else would you rather be then sitting on hot copper sharing thoughts on valuation of AVZ and its peers!
![Stick Out Tongue :p :p](styles/default/xenforo/clear.png)
I found a little NPV calculator and have used the following figures from my last Wedge earnings calculations. Its not going to be spot on but close anyway
![Smile :) :)](styles/default/xenforo/clear.png)
Total CAPEX using case 3=$545,470,000
|
| With wedge results | Without wedge results |
---|
1 | NPAT 75% to AVZ | $6,788,186,666.67 | $4,502,188,633 |
---|
2 | Average annual NPAT | $242,435,238.09 (28 Years) | $225,109,432 |
---|
3 | EPS 3 Billion | 0.080 | 0.075 |
---|
4 | SP P/E 10 | $0.80 USD = $1.04 AUD | $ 0.75 USD |
---|
5 | SP P/E 15 | $1.20 USD = $ 1.56 AUD | $ 1.125 USD |
---|
6 | SP P/E 35 (The honey pot) | $2.80 USD = $ 3.64 AUD | $2.625 USD |
---|
![https://hotcopper.com.au/data/attachments/2812/2812657-4f223f8cd0210d7f6735afca89e43a66.jpg](https://hotcopper.com.au/data/attachments/2812/2812657-4f223f8cd0210d7f6735afca89e43a66.jpg)
Of course we are in USD so convert 1,710,769,665 to AUD....
..............................................................................................................Drum roll please!
Revised DFS figures for NPV of Manono possibly sit around the
2,207,986,050 AUD!
![Smile :) :)](styles/default/xenforo/clear.png)