DSO UPDATE CALCULATION20 May 2021 11:21
Before I start can I just say this is not an intended ramp its my overview of the DSO all of it based on what could be.
So sometime back I did this calculation regarding DSO and the up lift from $150 to $200. which are below, I know its now nearly $220 a ton but Im working on $200.
Guys following up on ETW earlier and him doing some cals this is a post I did on the 8 April 2021. Look at the DSO price then ($150) to now ($200) and you will see these figures are now 25% out. so I have upgraded them by the side
240,000,000 x$ 150= $36,000,000,000 that's 36 Billion $ TOTAL NOW $42 Billion
Im going to do the JV at an exception rate because we are proving it up 75/25Split
so $36,000000,000 - 75% ( 27,000,000,000) 25%= 9,000,000,000 or
so $9,000,000,000 49% own by other party (4,100,000,000 = $4,800,000,000 NOW $6 Billion
Leaves Alien Metals with $4.8Billion
$4.8 Billion divided by 4 Billion shares = $1.2 NOW $1.5
$1 = about 73p so 1.2= 87pNOW £1.10
87p a share on 240 million tons NOW £1.10
43.5p a share at 120 million tons NOW 54p
Nearly 22p for 60 million tons NOW 27.5P
Yes this is all based on what's in the ground but still makes interesting reading. I know there is a calc for materials in the ground which I'm sure someone will give.
SO this is the difference it now makes
240,000,000 x$200= $42,000,000,000 that's $42 Billion
Im going to do the JV at an exception rate because we are proving it up 75/25Split
so $42,000000,000 - 75% ( 31,500,000,000) 25%= $10.500,000,000 ( 10.5B)
so $10.500,000,000 10% own by other party which is $1.05 Billion
Leaves Alien Metals with $9.45Billion
$9.45 Billion divided by 4 Billion shares = $2.36
$1 = about 73p so 2.36= £1.72
£1.72 a share on 240 million tons
86p a share at 120 million tons
38p for 60 million tons
19p for 30 Million tons
Now this is very much pie in the sky until the resource is quantified but I have taken it down to 30 Million tons.
Fernix who operate there own extraction and shipping work on $95 a ton to extract and ship so for ease lets say $100 a ton based on the 240 million Tons you would Just half the total gross amount to give you your profit which would be around $4.7 Billion.
My Calcs my thoughts and just to show what could be possible when the mineral resource is quantified.
944T