Let's have a stab at a valuation.
NPV of Shambesai leaching project.
- coy has used a DCF of 12% which they acknowledge is very conservative. UBS use a DCF of 6% in valuing their goldies.Refer ADU Sept. 2011 report. At a DCF of 9% this project would be valued at $68m.
Valuation of Resources
- after leaching process Shambesai should be left with about 400,000 ozs (my assumption) plus 410,000 ozs at Obdilla. At a valuation of $100 oz this values the remaining resource at $81m.
Total enterprise value is therefore $149m. Note minimal cash/debt on hand.
Shares Issued 119m
Options Issued 86m
Value per share (after options are excercised) $149m/119+86 = $0.73 per share
Current share price of $0.26 is therefore trading at a discount of 64% plus there is further exploration upside from their 4200km permit.
Note: the timing of the excercise of the options fits perfectly with the capex requirements of the leaching project.
14m options to be excercised by 31/12/2010 @ 0.25c will raise $3.5m
63.4m excercisable by 31/12/2011 @ 0.20c to raise $12.7m
Initial capex reqd is $16m.
Thoughts?
Elephants in the room are MHM and MSR
- Forums
- ASX - By Stock
- valuation??
Let's have a stab at a valuation.NPV of Shambesai leaching...
-
- There are more pages in this discussion • 5 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 TCG (ASX) to my watchlist
|
|||||
Last
26.5¢ |
Change
0.010(3.92%) |
Mkt cap ! $198.9M |
Open | High | Low | Value | Volume |
26.5¢ | 26.5¢ | 26.0¢ | $451.4K | 1.707M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 98549 | 26.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
27.0¢ | 37505 | 3 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 98549 | 0.265 |
3 | 226745 | 0.260 |
5 | 126000 | 0.250 |
3 | 163000 | 0.245 |
4 | 275000 | 0.240 |
Price($) | Vol. | No. |
---|---|---|
0.270 | 23580 | 2 |
0.275 | 54491 | 2 |
0.280 | 65846 | 3 |
0.290 | 100000 | 1 |
0.295 | 280000 | 3 |
Last trade - 16.10pm 06/09/2024 (20 minute delay) ? |
Featured News
TCG (ASX) Chart |