- Joined
- 18 February 2006
- Posts
- 4,200
- Reactions
- 2
spotted this on the ASX. Looks like the ASX guys are watching FWL very carefully..
which is good. This one is worth watching carefully, like others have said...
I've been watching FWL pretty carefully as well since it was about 26/26.5 . wondering whether to go the heads or op route and then it exploded
IMO the options are a bit wild on the premium side despite their long life, so gone with the heads at 30 even for now.
Thought I might do a comparison of FWL against 3 others, AXO, IDO and GRR
FWL
Share Structure 55m shares + 30m 25c 1/6/2010 Options
Mkt Cap @35c = $19.25m undiluted or $29.75m fully diluted
Project
NPV = $1 Billion based on EBIT of $75m p.a. for 30yrs
CAP EX = $330m including a 20% blow out
Infrastructure = Excellent on the main highway to the main Gerladton Port, major gas pipeline runs through the deposit, town of Yalgoo only 14kms down the major highway
Ore = Good although low grade, its coarse and testing has shown "This sample produced a very good iron recovery coupled with a low silica return at a coarse (and therefore cost effective) grind size"
AXO
Share Structure 72m shares + 11m 20c 20/10/2007 + 16m in the money unlisted opies
Mkt Cap @90c = $65m undiluted or $90m fully diluted
Project
NPV = $500m Ferro Vanadium production
CAP EX = $500m
Infrastructure = Avg requires alot of Infra
Ore = Good for Vanadium production, but unsure how easy it will be to produce Ferro Vandium
IDO
Share Structure 80m shares
Mkt Cap @$1.25c = $100m fully diluted
Project 70% Only!!
NPV = $800m Pig Iron like FWL!
CAP EX = $750m
Infrastructure = Poor Its in Indonesia, and given huge Cap Ex I'd say Poor!
Ore = Poor Its an Iron SANDS deposit grading 10% Fe so will be difficult IMO to beneficate etc
GRR
Share Structure 110m shares
Mkt Cap @$2.10 = $240m fully diluted
Project70% Only!!
NPV = Could be huge $2Billion ? Iron Pelletss
CAP EX = $1.5Billion
Infrastructure = Poor needs to build power plant, then build power lines, needs to build a slurry pipe line that goes 100kms, needs to dredge the port to make it deep water etc, clearly alot of work here, but rewards could be exceptional
Ore = Excellent for Iron Pellet production, the high grade ore keeps operating costs down
So the point I'm trying to make, is aguably GRR is the most advanced and most likely to get into production the soonest, IDO seems risky and requires a large CAP EX, AXO seems cheap when compared to PMA and GRR but I don't know what the operationl risk is with beneficating Ferro Vanadium
Bottom line at $20m FWL is wayyy to cheap! even $30m fully diluted is too cheap, this peer comparison would suggest $50m to begin with and then eventually up to $100m as the project risk reduced
hi yt, looks like another great prospect your on to here, one issue that they will have to deal with is carting the ore. they wont be able to just truck the ore in to gero. alanah mctiernin is currently getting other mid-west iron ore plays of the roads and on to rail. they maybe alowded to truck to mullewa then rail to gero.
will do some more research tomorrow on the other plays locations and where proposed rail lines might be going, bit of luck and a rail line might go straight past them.
Guys, I went to a bit of effort to do this comparison (15mins) I'd appreaciate some feedback or thoughts, look at the comparisons, is my assumption of a starting mkt cap of $50m reasonable? If not why? Can anyone find an Iron Ore producer play with a possible NPV of $1Billion and a Mkt Cap of $20m (undiluted) ? ? ?
Can't find any others YT.
IDO is the closest I think, but they are different companies at different stages of development.
Market cap just over $100m now.
Already JORC to 65mt fe equiv. (what's FWL fe equiv? No JORC yet - we're assuming it's going to be XX tns, but by what you have discussed with the company we can assume your guestimate might be close)
This is just 10% iron sands (FWL 25%?)
NPV $505m (FWL $1b - Maybe), $30m per year cash flow from early sales. (less than FWL)
Infrastructure is actually pretty good where it's located although you are right Indonesia can be dodgy, but labour is cheap as chips (literally).
Capex $700m. (FWL $300m might be hard to achieve?)
Production within 3 years. (FWL is possibly when? 3-5 yrs?)
This is similar sands to being mined by BLuescope in NZ so the technology is there for processing. Doesn't have to rely on the tech that FWL are 'trialling'.
Earning just 70%.
Already has offtake agreement. (who are FWL talking to?)
Has other projects in Peru and NT - not sure of what these are worth to them. Possibly nothing?
So, looking at that you would think FWL is probably cheap in comparison. Or, IDO is overpriced??
YT - you've got talent sniffing this one out, after cashing in on MGO - i find your summary treatment of AXO a bit harsh tho' - it's way in front with a BFS, proxim to infrastructure, MoU with Chengde, potential partner checking out etc.. good luck with the exams
We use cookies and similar technologies for the following purposes:
Do you accept cookies and these technologies?
We use cookies and similar technologies for the following purposes:
Do you accept cookies and these technologies?