The value of assets like Mining Consumables for me is what could they sell it for based on free cash flow in a worst case senario.
I was just wondering what if ARI sold the Mining Consumables business, what would they get for it?
FY15 EBITDA around $200m
Stay in Business Capex (SIB) is 50% of DA = $50m
Cash flow after SIB capex = $175m
Say a 10x multiple on cashflow = $1,750m
Anyone who can borrow less than 10% makes a cash profit on the difference. Excluding a control and future earnings premium. So a worst case scenario for the price is $1,750m.
As Arrium is borrowing at 5.3% it has to be sold at a 18x multiple (i.e. 100/5.3%) to have a flat impact on cashflow.
BUT ARI would debt free!
Say Steel isn't worth anything, although this years $227m in steel assets sales suggests otherwise. And also that Steel generates no free cash going forward. Not today's situation or the huge jump in EBITDA associated with a lower currency in the 80c range. But let's just say...
ARI should be then be valued as a 'debt free' Iron Ore miner at 13Mt which a all in cost base mid to high $70's (ie including stripping 8/t).
*** Cash flow generation ***
Assume Iron Ore = $US94 for the next 4 years audusd 0.93
Cash Flow $AUD 101 - (78) = $23/t * 13Mt * 4yrs = $1,196m
Today Market Cap = $1,202m
That is the only way I get the current share price...
Of course in 4 years time ARI will still be producing Iron Ore at 6-7 Mt (all in cost $65/t ish for 58% grade) if you assume Peculiar Knob only lasts 5 years (very unlikely).
And I haven't even included a value for the port.
I don't understand the share price. It could be double and be still undervalued even with am assumption of today spot iron ore and currency for the next 4 years.
- Forums
- ASX - By Stock
- ARI
- sell mining consumerables?
sell mining consumerables?
-
- There are more pages in this discussion • 4 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 ARI (ASX) to my watchlist
(20min delay)
|
|||||
Last
3.0¢ |
Change
0.002(7.14%) |
Mkt cap ! $14.95M |
Open | High | Low | Value | Volume |
2.9¢ | 3.1¢ | 2.8¢ | $38.63K | 1.307M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 715543 | 3.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
3.1¢ | 31967 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 715543 | 0.030 |
4 | 470000 | 0.029 |
5 | 803422 | 0.028 |
4 | 860599 | 0.027 |
1 | 20930 | 0.026 |
Price($) | Vol. | No. |
---|---|---|
0.031 | 31967 | 2 |
0.033 | 90000 | 2 |
0.034 | 149252 | 1 |
0.035 | 242919 | 3 |
0.036 | 83340 | 1 |
Last trade - 15.45pm 10/10/2024 (20 minute delay) ? |
Featured News
ARI (ASX) Chart |
The Watchlist
RCE
RECCE PHARMACEUTICALS LTD
James Graham, MD & CEO
James Graham
MD & CEO
Previous Video
Next Video
SPONSORED BY The Market Online