Hi rocksinhead,
Thanks for your efforts here. Just a few comments. I come at it a bit differently but same-ish result.
Its nice to also see someone who recognises that there was an $8m shortfall in the last raising. I agree that they may not need the full extra $8m but they did state that these funds were for the drilling/expansion of Bullant and to drill/progress Kempfield. "working capital and admin"
Kempfield (we will have 70% come production). So far = "a project to produce 12 million ounces of payable silver, 15,000 ounces of gold and 42,000 tonnes of payable lead and zinc in concentrates over a 10.5 year mine life."
Now, using figures from a recent YTC presentation.
Ag = A$240m
Au = A19.8m
Pb+Zn = A$84,000
T = $344m / 10.5 yr mine life
= $32m pa gross
say half that after Capex and Opex
= $16m profit pa. X 70%
= $11.2m pa From kempfield
Bullant right now has 110k ozs and say a 5 1/2 yr life @ 20,000ozs pa.
Bullant is to be contract mined and ore toll treated. So i'm guessing around $400 oz profit
= $8m pa.
total income from both say $20m pa for min 5 years.
Obviously, you can get out of the above whatever you like. Using 10% discount over just 5 years (ignoring further out years)
then PV income to ARD will be $82m
Im guessing that they will raise another $4m @ 16c. Fully diluted = approx 170m shares.
this = about 48c per share.
with lots of wobbly assumptions including steady state production and no resource increases.
This is for discussion only is not scientific, economic and probably not rational
- Forums
- ASX - By Stock
- ARD
- share price by june 2011
share price by june 2011, page-2
-
- There are more pages in this discussion • 2 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 ARD (ASX) to my watchlist
(20min delay)
|
|||||
Last
1.6¢ |
Change
0.000(0.00%) |
Mkt cap ! $22.93M |
Open | High | Low | Value | Volume |
1.6¢ | 1.6¢ | 1.6¢ | $18.04K | 1.130M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
7 | 1528835 | 1.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
1.6¢ | 107644 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
6 | 1328835 | 0.015 |
10 | 2732969 | 0.014 |
4 | 1102695 | 0.013 |
3 | 350857 | 0.012 |
1 | 120000 | 0.011 |
Price($) | Vol. | No. |
---|---|---|
0.016 | 55555 | 1 |
0.017 | 728700 | 4 |
0.018 | 3070569 | 8 |
0.019 | 3839277 | 12 |
0.020 | 1873821 | 8 |
Last trade - 15.19pm 02/08/2024 (20 minute delay) ? |
Featured News
ARD (ASX) Chart |