RE: 25p target10 Jun 2020 10:10
The 25p is for the project AS IS.
"Now with the FS completed and detailed released, we have once again used a 12% discount
rate which already de-risked the valuation but then the project has this time been further
de-risked by 60%, which we believe properly reflects the current stage of development. This
gives a highly-risked valuation figure of US$232.28 million (£182.90 million) which equates
to 26.67p per share based on the current number of shares in issue (686,132,385) and
24.90p on a fully diluted basis (734,532,385). "
They've discounted by 60% the actual project given it is only at FS stage. ....so 63p at production stage They also have assumed a 60/40 debt/equity split of the funding.
Reduce the 40% equity portion and the sp rises due to reduced shares being issued.
I still believe with the EBITDA forecasted, this could be £1 a share by production.