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
- What is LCK' value?
Having spent too much time locked down during Covid, I put...
-
- 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
0.9¢ |
Change
0.002(28.6%) |
Mkt cap ! $17.12M |
Open | High | Low | Value | Volume |
0.8¢ | 0.9¢ | 0.8¢ | $35.17K | 4.297M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
6 | 3240000 | 0.8¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
0.9¢ | 1470188 | 3 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
6 | 3240000 | 0.008 |
10 | 9321432 | 0.007 |
5 | 2010666 | 0.006 |
6 | 3563510 | 0.005 |
6 | 3903950 | 0.004 |
Price($) | Vol. | No. |
---|---|---|
0.009 | 1410188 | 2 |
0.010 | 666090 | 5 |
0.011 | 466825 | 4 |
0.012 | 166666 | 1 |
0.013 | 250000 | 1 |
Last trade - 16.10pm 19/07/2024 (20 minute delay) ? |
Featured News
NRZ (ASX) Chart |