RE: Theorist doing the usual28 Oct 2021 05:00
Hi Tony, Just an observation ~ You mentioned a value for LJ of 48p (Sept 2020), and that prices have now doubled. However I am not sure what you mean by value ? FV, EPS (pa) or EBIT ?
In the PFS the Concentrate was valued at $3821/tc with a production costs at $1323/tc, for a Margin of ~ US$2,500/tc,
The mine was scheduled to produce 56k/tc.pa with an indicated EBITDA of $150M/pa. which at 49p/share agrees with your 48p/share
Now, If we now use the current SMM price for 45%RE-Concentrate ( US$8,052/t ), and remembering ~ that the difference ie US$4231 is now all profit (as the cost of production is taken care of in the original $1323).
So 56kt x $4231 = $230M (GBP 168) or around an additional 76p per share, x 85% (Pre share) = 65p
Add that to your 48p and we get an EBIT of 113p/pa ! once a PE is added we are well on the way to GBP15/share
Anyhow this discussion is basically immaterial; as we won't be selling our concentrate to the Chinese at US$8,000 or even 10,000/t , it will be going to Saltend where once refined the 4,000t NdPr will be worth upwards of US$100,000/t and the other 8,000t of TREO could add up to a further US$43,000/t (Assuming it meets the SMM spec)