RE: Estimate of resource1 Nov 2023 11:08
CameronF @ 10am
From the 2022 research report
$45m of cash flow from $50m capex
Assumptions
Revenue, $105m
Plant production 350 Mmcf/y
Operating costs, $7m
helium price, $300/mcf
Maintenance capex, $1m
Variable operating costs, $20m/mcf
Royalties, $3m
Maintenance capex (% of sales) 1%
EBITDA, $94m
Royalties (%) 3%
Government share, $15m
Government carried stake 16%
Tax, $24m Tax rate 30%
Free cash flow, $55m
........
I would imagine with higher concentrations, the operating cost will come down. And obviously the free cash goes up at $450/mcf helium price