FWIW @Alejandro1 for the US$400/t example here's my calculation - we seem to be arriving at different numbers, happy to be set straight if I'm missing something?
NEWC: US$400
ROE (0.70): A$571
Less 8% royalty: A$525
Less cash cost: (A$96)
Equals margin/t: A$429
Times volume (14.1mT)
Equals EBITDA A$6.05B
Less tax 30%
Less capex A$360M
Equals A$3.88B
Target $9.36, page-2309
Add WHC (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
$8.06 |
Change
0.210(2.68%) |
Mkt cap ! $6.743B | |||
| Open | High | Low | Value | Volume |
| $7.98 | $8.06 | $7.94 | $29.97M | 3.735M |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 6 | 83044 | $8.05 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $8.06 | 13939 | 5 |
View Market Depth
| Last trade - 16.10pm 31/05/2024 (20 minute delay) ? |
|
|||||
|
Last
$8.03 |
Change
0.210 ( 2.62 %) |
||||
| Open | High | Low | Volume | ||
| $7.97 | $8.06 | $7.94 | 635689 | ||
| Last updated 15.59pm 31/05/2024 ? | |||||
| WHC (ASX) Chart |