RE: BHP delays Jansen potash project28 Jul 2025 19:58
The assumption is a part of the RNS 27 Feb 2025. Which gives the NPV(10) = US$ 1.675 Billion (= approx 25p / Share) and EBITDA =US$ 733 million average per annum.
See Fig.5 (Historical and forecast MoP CFR Brazil Real US$/t 2023. Extract from Argus Media Marketing Report).
Personally, I would have gone for the current Potash Price (about US$ 360), but given the guaranteed Capital Expenditure cost, I would use NPV(8). Ironically the result is not very different.