hi folks,
I have been interested in how the NPV analysis looks like since the DFS was issued, but with up to date parameters
There are two sheets here - https://docs.google.com/spreadsheets/d/1J6sHx18LkRhsbyny0EK4EDeR-BUae-53pFSrmVs2sak/edit#gid=1996851841
LTR NPV DFS - First I used DFS data to calibrate my table to try and match 4.2b NPV as per DFS data and approximated production profile from the charts. I have arrived at 4.195b which is close to the 4.234b the company provided.
LTR NPV 202303 - After this I have created a new sheet with new parameters. Few things here included:
- spod price SC6 of 3.4k static over LOM. This could be further refined with forecast spod data but this is hard to predict
- opex cost starts 490 with 7% increase each year based on current high inflation rates.
- capex cost of 895m with latest capex blowout
- dso sales of lower bound 850dmt, at CXO's rate 951 per tonne minus 30%. Spod prices came down 30% so i assume this might dip similarly. I expect LTR's DSO to be of higher grade but not an expert here
- royalty rate. taken from Anteviariels amazing analysis. Cant understand what magic happened there hence I worked out this DFS updated analysis to calm my nerves steady in this high cost of living period and unstable market while hodling 80% on LTR.
- 3.5mtpa upgrade. I took one year off LOM to compensate to balance out the increased output in the first 4 years
Assuming I got the calculations right the numbers seems as TO suggests - compelling at NPV 14b as of FID, and should be valued at north of 6$. NPV is for KV project and excludes Buldania. IMO compelling is an understatement
Would like to hear your thoughts to see if i mucked up somewhere
Disclaimer - Not financial advice. Use the document at your own risk/profit
- Forums
- ASX - By Stock
- LTR
- Updated DFS Analysis
Updated DFS Analysis
-
- There are more pages in this discussion • 6 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 LTR (ASX) to my watchlist
|
|||||
Last
90.5¢ |
Change
-0.020(2.16%) |
Mkt cap ! $2.194B |
Open | High | Low | Value | Volume |
91.0¢ | 93.5¢ | 89.0¢ | $26.09M | 28.68M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
7 | 472933 | 90.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
90.5¢ | 446423 | 6 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 5786 | 0.900 |
4 | 110000 | 0.895 |
34 | 321661 | 0.890 |
8 | 180544 | 0.885 |
17 | 389749 | 0.880 |
Price($) | Vol. | No. |
---|---|---|
0.905 | 22997 | 2 |
0.910 | 105000 | 5 |
0.915 | 95187 | 4 |
0.920 | 25500 | 1 |
0.925 | 44911 | 4 |
Last trade - 16.10pm 28/06/2024 (20 minute delay) ? |
Featured News
LTR (ASX) Chart |
The Watchlist
LU7
LITHIUM UNIVERSE LIMITED
Alex Hanly, CEO
Alex Hanly
CEO
SPONSORED BY The Market Online