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
- Valuation of COB
Thought I'd begin a new thread to discuss the valuation of COB...
-
-
- There are more pages in this discussion • 50 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 COB (ASX) to my watchlist
(20min delay)
|
|||||
Last
8.0¢ |
Change
0.007(9.59%) |
Mkt cap ! $33.79M |
Open | High | Low | Value | Volume |
7.4¢ | 8.5¢ | 7.4¢ | $75.42K | 971.8K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 20435 | 7.8¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
8.0¢ | 22235 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 20435 | 0.078 |
2 | 36917 | 0.073 |
3 | 17985 | 0.069 |
1 | 7867 | 0.068 |
4 | 176270 | 0.067 |
Price($) | Vol. | No. |
---|---|---|
0.082 | 131533 | 1 |
0.085 | 58522 | 2 |
0.086 | 56158 | 2 |
0.088 | 100000 | 1 |
0.089 | 50000 | 1 |
Last trade - 16.10pm 27/09/2024 (20 minute delay) ? |
Featured News
COB (ASX) Chart |