Thought I'd begin a new thread to discuss the valuation of COB and different opinion's people may have that I could adjust my valuation with.
I have completed a NPV of the BHP up to 2030 (8 years) on the assumptions of:
-3500 tonnes per annum of mined cobalt beginning 2025
- Cobalt average price of USD $28/lbs as found in COB investor presentation
-Sulphur of 300,000 tonnes mined and sold per annum beginning 2025
-sulphur price of USD $146/ tonne
-All in sustaining costs of USD $12.5 beginning 2025
-CAPEX investment of AUD $560m in 2024 see investor presentation
-straight line depreciation of 10% per annum
-shares on issue with all options converted ~233m
-discount rate of 10%
*This does not include waste stream project but I will attempt to make a separate NPV in a while with this project. Any input regarding this project in terms of size, CAPEX, and timeframe would be appreciated. I know that it would triple the Co resource but all other assumptions regarding CAPEX and AISC will be wild guesses based on the BHP.
I have gotten a NPV of AUD $1,442,247,458 for the BHP which equates to a share price of $6.17. This is roughly in line with COB's own project valuation.
Now for dividends, assuming the company will begin paying dividends in 2027(when CAPEX has been re-couped) a lower and upper bound of 30% and 50% of profit distribution has been calculated.
2027
30% of profits distributed, dividend of $0.40/share
50% of profits distributed, dividend of $0.67/share
2030
30% of profits distributed, dividend of $0.54/share
50% of profits distributed, dividend of $1.07/share
Assuming a high dividend yield of 10%, in 2030 we get a share price between $5.40 and $10.70, which is inline with the NPV of the project.
- Forums
- ASX - By Stock
- COB
- Valuation of COB
COB
cobalt blue holdings limited
Add to My Watchlist
5.17%
!
5.5¢

Valuation of COB
Featured News
Add to My Watchlist
What is My Watchlist?
A personalised tool to help users track selected stocks. Delivering real-time notifications on price updates, announcements, and performance stats on each to help make informed investment decisions.
|
|||||
Last
5.5¢ |
Change
-0.003(5.17%) |
Mkt cap ! $24.46M |
Open | High | Low | Value | Volume |
5.7¢ | 5.7¢ | 5.5¢ | $8.878K | 157.4K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 87011 | 5.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
5.7¢ | 80707 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 21352 | 0.054 |
3 | 118588 | 0.053 |
4 | 124833 | 0.052 |
4 | 261090 | 0.051 |
13 | 355382 | 0.050 |
Price($) | Vol. | No. |
---|---|---|
0.057 | 48707 | 1 |
0.058 | 450117 | 3 |
0.059 | 12000 | 1 |
0.060 | 117445 | 6 |
0.061 | 338983 | 1 |
Last trade - 15.46pm 11/07/2025 (20 minute delay) ? |
Featured News
COB (ASX) Chart |
The Watchlist
VMM
VIRIDIS MINING AND MINERALS LIMITED
Rafael Moreno, CEO
Rafael Moreno
CEO
SPONSORED BY The Market Online