Australia's largest stock trading and investment forum Australia's #1 stock forum

CXM

Click for more information

2.70%

3.6¢ centrex limited

Market Price of Rock is way off course. Check out India CFR for...

First 29 Last

Share
Profile

Follow
MtIsaRocks

2 Posts.

20/05/24

12:56

Post #: 73913075
Share

Originally posted by Happ: ↑

Just wanted to put everything in a perspective here.

Shares on issue at 9 Nov 2023 - approx 615mln with options and other rights say 700mln

Stage 1 production rate about 250kta (recent interview)

Stage 1.5 production rate up to 625kta
Stage 1.5 AISC $160-180
Stage 1.5 investment $17mln

Stage 1.5 financing:
Need for funds is skewed towards later part of 2024.
Best case: free cash plus options $3.5mln plus debt up to $15mln.
Worst case: 25% dilution through equity raising, increasing shares on issue to 850mln.

Market price of phosphate A$530 per tonne, which gives about $350 per tonne margin.

PE ratio 7

Worst case scenario - we bumble along 250kta and make only $100 per tonne margin. Valuation would be (250kta x 100 - 5mln) x 7 / 700mln shares = 14c

Less the worst case - production 500kta, margin $100 per tonne. Valuation (500kta x 100 - 10mln) x 7 / 850mln shares = 33c

Fantastic case - production 625kta, margin $300 per tonne, no dilution. Valuation (625 x 300 -10mln) x 7 / 700 = $1.87

In any case company is undervalued by at least 70% to the worst case right now.

Any thoughts?

Expand

Market Price of Rock is way off course. Check out India CFR for starters. At most ~A$200FOB

CXM Price at posting: 4.8¢ Sentiment: None Disclosure: Not Held
2 Upvote

0 Great analysis

Reply

Top Stories

29M

High-grade copper results provide some relief to 29Metals after earlier mine shutdown

PH2

Pure Hydrogen inks MOU for 5 hydrogen buses in Saigon – days after Twiggy's FFI reeled back in

HBF to throw 10% vote behind NDC BidCo's buyout of Pacific Smiles Group

Biden's exit bakes in a Kamala Harris ballot while markets expect Trump to win. How could equities fare this week?

I88

Large fault structure and uranium anomalies picked up by Infini at Newfoundland play

There are more pages in this discussion • 4 more messages in this thread...

First 29 Last

Add CXM (ASX) to my watchlist

(20min delay)
Last 3.6¢		Change -0.001(2.70%)		Mkt cap ! $30.85M

Open	High	Low	Value	Volume
3.7¢	3.7¢	3.6¢	$18.72K	506.4K

Buyers (Bids)

No.	Vol.	Price($)
5	537192	3.6¢

Sellers (Offers)

Price($)	Vol.	No.
3.8¢	110000	1

View Market Depth

No.	Vol.	Price($)
5	537192	0.036
2	1140000	0.035
2	63888	0.030
1	43400	0.023
1	1000000	0.020

Price($)	Vol.	No.
0.040	400459	2
0.041	150000	1
0.042	161861	1
0.044	217715	1
0.048	60000	1

Last trade - 16.10pm 22/07/2024 (20 minute delay)

CXM (ASX) Chart