Long-Term Price Case | $65/lb. U308 |
Flagship Project | DASA |
Mineral Resources | 82M lbs. (1,200 ppm) |
Ownership | 100% |
Shares Outstanding | 144,200,000 |
Market Cap | $53,930,800 |
Average Annual Production | 4,864,437 |
Recovery | 84.3% |
Payable Product | 69,075,000 |
LoM | 14.2 Years |
True All-in Costs (TAIC) | $48.54/lb. |
Gross Revenue | $4,489,875,000 |
Total Operating Costs ($24.96/lb.) | ($1,724,112,000) |
Operating Profit (EBITDA) | $2,765,763,000 |
Niger Royalty (12%) | ($331,891,560) |
Income Taxes (30%) | ($829,728,900) |
Total Capital Costs | ($467,100,000) |
Net Income | $1,137,042,540 |
Net Profit Margin | 25% |
Absolute Cost Structure (ACS) | 75% |
MTQ Score (Higher is Better) | 0.3 |
| |
True Value | $7.89/sh. |
True Value Discount (TVD) | 88% |
| |
Cash Flow Multiple | 5x |
Net Annual Cash Flow (Including Avg. BST, Iskenderun, Turkey Net Annual Cashflow) | $86,568,633 |
Future Market Cap | $432,843,165 |
Future Market Cap Growth | 703% |
| |
Target | $3/sh. |
2 Comments
Hi Tom,
What is the difference between target and true value? Also what is the true value discount related to?
Thanks.
‘True Value’ is calculated with a formula that takes projected LoM Net Income into account. ‘Target’ is calculated with a formula that takes projected Net Income over the course of a single year into account, multiplied by a reasonable multiple at which it might trade under optimal conditions.