Thought I'd post the quick and rough/estimated maths I've done today on this deal for others to see (or correct).
Prices are in USD. AUD conversion will be at the end.
2.5m tonnes * $126 = $315m
$50/t operating costs = $125m
Profit = $190m
Debt/Royalties = $50m
Total $ remaining after everything = $140m
Mined @50,000t/m we can expect the 2.5m tonnes to be mined in a little over 4 years. I'll allow 4.5 years to ramp up.
$140m / 4.5 = $31.1m per year profit
The AUD conversion: $185m profit / $41.1m per year
I would expect our MC to be worth around that $180m if this deal goes through and all my estimations are correct. That's ~500% from here.
I'll add that it's true that we don't know the price we will sell at. $126 was mentioned and it was also mentioned that there would be a discount to that. Though my understanding is that we have a higher than average quality coal so we may see around that $126 figure. I also think I'm being conservative with my operating cost of $50/t. I've heard $40/t been thrown around this space a few times so you can add $25m USD/ $33m AUD to our profit if that's the case.
My MC estimation also does not include anything to do with BBM or TBAR.
Thoughts? Anyone want to correct me?
I'm encouraging discussion here
- Forums
- ASX - By Stock
- Some rough maths on the value of this potential off-take
Thought I'd post the quick and rough/estimated maths I've done...
-
-
- There are more pages in this discussion • 16 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 CKA (ASX) to my watchlist
(20min delay)
|
|||||
Last
7.3¢ |
Change
0.001(1.39%) |
Mkt cap ! $77.68M |
Open | High | Low | Value | Volume |
7.6¢ | 7.6¢ | 7.3¢ | $3.57K | 48.09K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 107601 | 7.3¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
7.6¢ | 360866 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 23788 | 0.072 |
1 | 250000 | 0.071 |
2 | 550000 | 0.070 |
1 | 25000 | 0.069 |
1 | 150000 | 0.068 |
Price($) | Vol. | No. |
---|---|---|
0.073 | 28358 | 1 |
0.075 | 44944 | 1 |
0.076 | 360866 | 1 |
0.083 | 100000 | 1 |
0.084 | 55000 | 1 |
Last trade - 10.37am 13/09/2024 (20 minute delay) ? |
Featured News
CKA (ASX) Chart |