Asset Valuation Book Value (2020) Adjusted Value Total Assets $304.4 $474.3 Cash And Equivalents $14.0 $14.0 Inventory $169.9 $339.7 *At cost value, so applying 40% margin is very reasonable Trade and other receivables $2.1 $2.1 Property Plant And Equipment $48.1 $48.1 *Seems very conservative Right of use Assets $9.7 $9.7 Exploration and evaluation $4.1 $4.1 *At cost? Value could be higher? Mine development $47.8 $47.8 *At cost, but reasonable, someone would pay for min? Deferred Tax $8.8 $8.8 Orginal cost above is $214m is replacement cost Total Liabilities $39.0 $35.9 Accounts Payable 12.234 $12.2 Current Portion of Capital Lease Obligations 4.465 $4.5 Other Current Liabilities 5.837 $5.8 Capital Leases 3.095 $- Other Non-current Liabilities 13.4 $13.4 Net Asset Value $438.4 NAV/share - conversative estimate $8.35 ** $0.65 NAV/share (face value) $5.04 *This is extremely conservative, as gold is held at cost NAV/share (adjusted 1) $8.35 *This assume gold is sold at 40% GP margin NAV/share (adjusted 2) $12.66 *This assume gold is sold at 60% margin NAV/share (adjusted 3) $16.20 *This assume most aggressive accounting adjustments
24-Dec-20 BuyAU$331,815 Anthony Billis Individual AU$5.53 Perhaps the market will start to understand the opportunity here?
Earnings Power Valuation Normalised 2021 Revenue $180 m Normalised 2021 EBIT Margin 40% Shares Oustanding 52.5 m Normalised NOPAT $50 Normalised Adjusted EPS $0.96 x7 multiple $6.72/s Plus excess cash $19.38/share x10 multiple $9.60/s Plus excess cash $22.26/share
- Forums
- ASX - By Stock
- TBR
- Worth $8/share +
Worth $8/share +
-
-
- There are more pages in this discussion • 46 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 TBR (ASX) to my watchlist
|
|||||
Last
$3.40 |
Change
0.000(0.00%) |
Mkt cap ! $178.3M |
Open | High | Low | Value | Volume |
$3.40 | $3.49 | $3.40 | $32.63K | 9.497K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 7287 | $3.30 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$4.20 | 114 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 7287 | 3.300 |
1 | 10000 | 3.240 |
1 | 3000 | 3.120 |
1 | 2000 | 3.110 |
0 | 0 | 0.000 |
Price($) | Vol. | No. |
---|---|---|
4.200 | 114 | 1 |
4.300 | 125 | 1 |
4.480 | 1250 | 1 |
4.600 | 2000 | 1 |
0.000 | 0 | 0 |
Last trade - 16.10pm 09/07/2024 (20 minute delay) ? |
Featured News
TBR (ASX) Chart |