|
此文章由 gypgypgyp 原创或转贴,不代表本站立场和观点,版权归 oursteps.com.au 和作者 gypgypgyp 所有!转贴必须注明作者、出处和本声明,并保持内容完整
It should be noted that the NJV is wanting to be at full production by 2012. Whether this happens is whether the loading facility is upgraded by the end of 2011. The extra cash coming though for FMG and BCI can only help meet this expectation.
ASSUMPTIONS:-
94M shares on Issue(Currently-83,911,000 Shares on Issue)
90 cent Exchange AUD/USD
BCI-5% Premium to the benchmark(50% production only)
100% Increase to the Benchmark-USD$1.94 dmtu
Operating Expenses-$42t
BCI all Fines-W.A Royalties @ 5.625%
BCI 2.5Mtpa (50%-NJV)
BCI Fe-57%
BCI-75% only, over $USD60t; First 3Mt(NJV)
CALCULATIONS FOR 2012
USD$1.94 times 57 (Fe Content)=USD$110.58t
$110.58 times 1.025% (Premium)=USD$113.3445
[$60 times 1.5M=USD$90M] + [75%USD$53.3445 times 1.5M=USD$60.013M]= Sub Total_USD$150.013M
USD$113.3445 times 1M= Sub Total_USD$113.3445M
Total USD$263.357
USD$263.357M plus 6.7M(Interest)=USD$270.057M
USD$269.957M divide $0.90(Exchange)=AUD$300.063M(Revenue)
AUD$300.063M minus AUD$119.8138M(Opex + Royal.)= AUD$180.2492M
AUD$180.2492M minus 1M(Admin.)= AUD$179.2492M(EBITDA)
AUD$179.2492M minus AUD$3.3M(Depn. & Amort.)=
AUD$175.9492M(EBIT)
AUD$175.9492M minus 30%(Company Tax)= AUD$123.16444M(NPAT)
AUD$123.1644M divide 94M sh.= $1.31026 (EPS)
Current SP $1.405 divide $1.31026= PE Ratio 1.0723
$1.31026 times 8(Analyst Recommendation)=
$10.48 - Valuation for 2012
Allowing for a 100% increase in the Benchmark.
WARNING: This is just a Estimate for 2012, on the Assumption that the current Benchmark(97 cents dmtu) doubles in price. Please Do Your Own Research. Hot Copper is just a Public Forum where Holders throw around some Ideas. |
|