Guidance - updated figures.10 May 2018 13:41
Using the production guidance of 3,680 tonnes, FeV at $75 per kg and all in costs of $25 per kg (conservative),
Vametco generates $184m net profits, our share is $107m. That gives us profits after tax of £57m and a forward PE of just 4.25 at the current share price of 22.85p.
Production increases to 5,000 tonnes pa, increases our share of profits after tax to £77m, giving us a forward PE of just 3.15.
Taking out Sojitz and producing 5,000 tonnes pa at the current FeV price increases our profits after tax to £98m, giving a forward PE of just 2.47, at the current share price of 22.85p.
With our amazing growth prospects, we can assume a fair PE is at least 15, that would give us a share price based on those figures of £1.38.
Bear in mind the FeV price almost certainly has further to rise from here with the current supply deficit, increasing our profits even further.
This just takes into account Vametco.
Bring on Mokopane, Brits, Bushveld Energy, electrolyte, Eskom, brownfield, Imaloto coal, etc! :)