So the spot price for SC6% got to a high sale of $1,100USD today as per SMM.
Well using SC6% @ $1100/dmt we get the following;
2.5mtpa @ 1.4% and 75% recovery = 438 ktpaSC6
Say AISC 650 USD /t and SC6 price $1100/t = $303m AUD EBITDA
Also the tax rate for Canada is actually Federal @15% (due to various tax credits) and Quebec provincial @ 11.5% So a total of 26.5%
$303m - 26.5% = $222,705,000 NPAT, and if you apply a PER of 8 this gives a MC of $1,781,640,000.
This is based on real spot prices as at today.
What is the current market cap of WR1 at the moment?
WR1 General Discussion, page-27045
Add WR1 (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
$1.05 |
Change
-0.005(0.47%) |
Mkt cap ! $200.3M | |||
| Open | High | Low | Value | Volume |
| $1.05 | $1.06 | $1.02 | $673.7K | 648.0K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 1 | 1288 | $1.05 |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| $1.06 | 7620 | 1 |
View Market Depth
| Last trade - 16.10pm 04/06/2024 (20 minute delay) ? |
|
|||||
|
Last
$1.05 |
Change
-0.005 ( 1.21 %) |
||||
| Open | High | Low | Volume | ||
| $1.06 | $1.06 | $1.02 | 117153 | ||
| Last updated 15.58pm 04/06/2024 ? | |||||
| WR1 (ASX) Chart |