doogie_goes_off
disbelieve if you can
- Joined
- 27 February 2007
- Posts
- 655
- Reactions
- 31
My FA:
Assume 21 yr mine life with 16 years of high yielding massive ore based on announcement figures.
Say that very conservatively payback at 4 years of massive ore > product and all the disseminated becomes un-economic.
Margin is $2.50 at the current shitty price (could use a real 2.80 but let’s be super conservative)
And assume 12 average years production at below name plate capacity at say 10,000tpa
=120,000t (X1000 x ~2.2 to get lbs V2O5) x 2.50c margin x {(assume only 16% off offtake forward sold plus 50% of the minimum take on the other two agreements comes good = 0.16 + (0.5x 0.4)} = x 0.36
= 237,600,000 of free income ($US) post payback x0.1 as the indicated ore factor (ie not even counting it as a reserve) = 23,760,000 MC US / number of shares on issue (122,400,000) = 19.4C in $US x Exchange @ 1.25 (worst scenario exchange rate) = 24.25c AUD SP on the basis of that discounted income. Go 8% like you would for an NPV = 22.3c AUD
This is a minimum fundamental value of the company post announcement, albeit that traders will sell in at 23.5c on Tech Analysis as resistance @ 24c. Realistically the Indicated Factor should be a reserve factor of 60% for Probable Reserves as TMT will get these reserves (already 75% confirmed from DFS) and prove the 21+ year life. Taking this into account the SP should be $1.34 AUD fully risk rated at the most conservative levels barring sovereign risk and financing factors.
Anything below 22c post this announcement should have been a buy signal to bank shares with only minimal commodity price downside and incredible reserve and cash flow upside. The share price will never be below 10c again in my humble opinion. This is the premiere new pure Vanadium play in the world, make no mistake, it will make Largo look expensive to run once in steady state.
Assume 21 yr mine life with 16 years of high yielding massive ore based on announcement figures.
Say that very conservatively payback at 4 years of massive ore > product and all the disseminated becomes un-economic.
Margin is $2.50 at the current shitty price (could use a real 2.80 but let’s be super conservative)
And assume 12 average years production at below name plate capacity at say 10,000tpa
=120,000t (X1000 x ~2.2 to get lbs V2O5) x 2.50c margin x {(assume only 16% off offtake forward sold plus 50% of the minimum take on the other two agreements comes good = 0.16 + (0.5x 0.4)} = x 0.36
= 237,600,000 of free income ($US) post payback x0.1 as the indicated ore factor (ie not even counting it as a reserve) = 23,760,000 MC US / number of shares on issue (122,400,000) = 19.4C in $US x Exchange @ 1.25 (worst scenario exchange rate) = 24.25c AUD SP on the basis of that discounted income. Go 8% like you would for an NPV = 22.3c AUD
This is a minimum fundamental value of the company post announcement, albeit that traders will sell in at 23.5c on Tech Analysis as resistance @ 24c. Realistically the Indicated Factor should be a reserve factor of 60% for Probable Reserves as TMT will get these reserves (already 75% confirmed from DFS) and prove the 21+ year life. Taking this into account the SP should be $1.34 AUD fully risk rated at the most conservative levels barring sovereign risk and financing factors.
Anything below 22c post this announcement should have been a buy signal to bank shares with only minimal commodity price downside and incredible reserve and cash flow upside. The share price will never be below 10c again in my humble opinion. This is the premiere new pure Vanadium play in the world, make no mistake, it will make Largo look expensive to run once in steady state.