2018 Ebitda £54m30 Aug 2018 12:58
Also from the ARC broker note.
'We have updated our model to incorporate Bushveld's revised operational guidance, but also for an increase in
our vanadium pricing assumptions and favourable currency rate movements. Vanadium has surged upwards again over the past two months, FeV reaching a ten-year high of over US$80/kg in mid July. This continues a steep upwards price trend established last year, fuelled by growing market tightness arising from constrained co-product vanadium supply coupled with firm demand amid new standards for Steel rebar in China. We have lifted our 2018 price assumption from US$50/kg to US$68/kg (simply bringing it in line with the year-to-date average), the increase more than offsetting the negative impact of lower near term production expectations to raise our 2018 consolidated EBITDA estimate by 40%, to £91m (£54m attributable).
We see considerable upside to both our earnings estimates and valuation should current elevated vanadium pricing levels hold.'
So with conservative FeV price assumptions of $68 per tonne for the remainder of 2018, ARC calculate £54m Ebitda for 2018. Let's say £50m pre tax profits. Therefore post tax, say £39m.
PE 15 - Market cap £585m, 53p per share.
PE 25 - Market cap £975m, 88p per share.
Not bad based on low production of 3,000 tonnes pa, low FeV prices $68 per tonne and only including Vametco at 59.1% ownership.
There's significant upside on all of those figures! :)