Let me play a bit with your numbers.
I find your 1,6% grade very optimistic. The MRE is 1,12% and that is before mining dilution.
So I'm going to assume 1% average grade over the life of the mine.
* So assuming 1.0% avg head grade over the full mine life
* 2mtpa plant @ 70% recovery = 233 ktpa SC6 equivalent
* assuming 380m usd capex, same as 2mtpa DMS-only operation planned at AKE James Bay
* to be conservative using 500 usd/t opex instead of their 407 usd/t opex. A bit higher, but not 50% higher.
* Also assume that in total 70m was spent on drilling etc.
* Total investment therefore 450m USD
* I give us 15 years to make it back
I want a 15% return on equity after taxes. So NPAT should be 67m USD. per year.
Depreciation is 30m.
Taxes at 30%. EBITDA 139m USD, taxes 42m USD.
EBITDA is 139m, production 233kT, margin per ton needed is 596 US$.
So the average SC6 price needed for a 15% posttax ROE is 1096 US$ per Tonne..
Average price needed for a 30% posttax return is 1505.
MY TAKE: Unattractive at current SC6 prices
- Forums
- ASX - By Stock
- WR1
- WR1 General Discussion
WR1 General Discussion, page-24894
-
-
- There are more pages in this discussion • 7,544 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 WR1 (ASX) to my watchlist
|
|||||
Last
54.5¢ |
Change
-0.015(2.68%) |
Mkt cap ! $117.9M |
Open | High | Low | Value | Volume |
56.5¢ | 56.5¢ | 53.5¢ | $324.8K | 596.3K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
1 | 4965 | 54.0¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
56.0¢ | 5451 | 1 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
1 | 4965 | 0.540 |
2 | 14848 | 0.535 |
3 | 44848 | 0.530 |
2 | 34848 | 0.525 |
2 | 24848 | 0.520 |
Price($) | Vol. | No. |
---|---|---|
0.560 | 5451 | 1 |
0.575 | 10000 | 1 |
0.585 | 20000 | 1 |
0.595 | 10000 | 1 |
0.600 | 20000 | 1 |
Last trade - 16.10pm 27/08/2024 (20 minute delay) ? |
Featured News
WR1 (ASX) Chart |
The Watchlist
SBW
SHEKEL BRAINWEIGH LTD
Dani Nadri, Country Manager Australia
Dani Nadri
Country Manager Australia
SPONSORED BY The Market Online