RE: FCF calculation of share price, once we have trading..3 Oct 2024 18:33
Gold AISC Margin Margin Ounces pa Annual profit PE Market Cap Shares Share Price
$2,500 $1,500 $1,000 £760 200,000 £152,000,000 20 £3,040,000,000 13,000,000,000 £0.23
AISC doesn't include interest costs or Taxes. Both have to be deducted before you get to "earnings" to which a PE multiple can be applied.
Amending/completing your first/lowest illustrations to show the impact on the range:
Interest @9% on GBP400m = £36m
Tax @30% on (£152m - £36m) = £35m
Earnings = £152m-£36m-£35m = £81m
x10 (PE) = £810m
/13bn = £0.06 not £0.12
And your high-range illustration:
Interest @9% on GBP400m = £36m
Tax @30% on (£304m - £36m) = £80m
Earnings = £304m-£36m-£80m = £188m
x20 (PE) = £3,760m
/13bn = £0.28 not £0.47