Ed's calculations
Admiralty (ADY) (Post demerger / consolidation):
My figures are based on the following assumptions :
Iron Ore Bench Mark Price - $81.85 1/4/08
ADY Port at Punta Alcade – reduce OPEX (Transport Costs)
OPEX = US $28.00 per tonne or 0.333 (1/3)
2010 Santa Barbara Operations with Cia Minera :
7.2m tonnes x US $81.85 = $589,320,000 US
60% ADY = US $353,592,000
less OPEX = US $117,852,214
EBIT = US $235,739,786
NPAT = US $165,017,850 (tax 30%)
AUD $1 = 90c US
NPAT = AUD $183,353,166
Shares = 280,000,000 --- CONSOLIDATED SHARES
EPS = AUD $0.65
PE 8 = AUD $5.24
These calculations seem to be base don the post consolidated Shares which means the value in today's terms would be $1.5091
The io grade of 18% is not relevant as the end product will be increased to 63.5 by i think it's called benification.
Good work Ed27620, if we only get halfway there i will be stoked, whatever way you look at it we are on a winner here
- Forums
- ASX - By Stock
- ADY
- valuation
valuation, page-19
-
- There are more pages in this discussion • 2 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 ADY (ASX) to my watchlist
(20min delay)
|
|||||
Last
0.9¢ |
Change
0.000(0.00%) |
Mkt cap ! $14.66M |
Open | High | Low | Value | Volume |
0.0¢ | 0.0¢ | 0.0¢ | $0 | 0 |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
3 | 490000 | 0.8¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
0.9¢ | 3393788 | 2 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
3 | 490000 | 0.008 |
8 | 1545821 | 0.007 |
7 | 1566666 | 0.006 |
6 | 1157440 | 0.005 |
6 | 3150120 | 0.004 |
Price($) | Vol. | No. |
---|---|---|
0.009 | 3393788 | 2 |
0.010 | 875195 | 3 |
0.011 | 464523 | 2 |
0.012 | 245041 | 2 |
0.014 | 200000 | 1 |
Last trade - 16.12pm 27/09/2024 (20 minute delay) ? |
Featured News
ADY (ASX) Chart |
Day chart unavailable