Having spent too much time locked down during Covid, I put together a simple spreadsheet to forecast LCK's earnings.
At full production in 2025/6, 1mt x $650/t less $150/t cost of production = $500m.
Now deduct $20m opex, $80 depreciation and another $120m in interest (I've assumed all the $2.3bn is borrowed at 5% as making equity issue assumptions is too complicated). Deducting a further $80m (30%) for tax and one gets a NPAT of $200m or 20c/share (assume 1,000m shares).
A 15x multiple (because these are steady, predictable and conservative earnings) gives a SP of $2.50. The NPV over the next 30 years, using a 6% discount rate is $3.5bn or $3.50/share.
It will be interesting to see what value the market attributes when the company announces how they plan to fund their 30% share of the project as DL E&C Co are funding the other 70%.
We live in hope...
- Forums
- ASX - By Stock
- NRZ
- What is LCK' value?
What is LCK' value?
-
- There are more pages in this discussion • 120 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 NRZ (ASX) to my watchlist
|
|||||
Last
1.3¢ |
Change
0.000(0.00%) |
Mkt cap ! $24.73M |
Open | High | Low | Value | Volume |
0.0¢ | 0.0¢ | 0.0¢ | $0 | 0 |
Featured News
NRZ (ASX) Chart |
Day chart unavailable
The Watchlist
HAR
HARANGA RESOURCES LIMITED.
Peter Batten, MD
Peter Batten
MD
Previous Video
Next Video
SPONSORED BY The Market Online