RE: SLP operations17 Nov 2016 12:19
(Gross Cash margin * Basket Price) * Production - capital costs = x
x is 20% higher than EBITDA as it's before group costs
WORST CASE
(36% * $840/oz * 16,000/oz) - $600k CAPEX = $4,238,400 * 0.8333 = $3,531,859 SDO EBITDA
LIKELY RESULT
(40% * $860 * 16,500/oz) - $400k CAPEX = $5,276,000 * 0.8333 = $4,396,491 SDO EBITDA
BEST CASE
(44% * $880/oz * 17,000/oz) - $200k CAPEX = $6,382,400 * 0.8333 = $5,318,454 EBITDA
Cross-check this method with the other for estimating EBITDA and gross cash margin.
We need to work out the actual price received (APR) but we have no revenue figures. Fortunately we know APR comes in approximately 20-24% lower than the pgm basket price due to refining / smelting (R/S)
PGM basket price * R/S multiple = APR
APR x production = Revenue
APR - cash cost = x (which is similar to the gross cash margin as a percentage of APR)
x * production = SDO EBITDA
WORST CASE
$840/oz * 0.76 = $638/oz APR
$638/oz * 16,000/oz = $10.21m Revenue
$638/oz - $430/oz = $208/oz (x)
$208/oz * 16,000/oz = $3,328,000 SDO EBITDA
LIKELY RESULT
$860/oz * 0.78 = $671/oz APR
$671/oz * 16,500/oz = $11.1m Revenue
$671/oz - $420/oz = $251/oz (x)
$251/oz * 16,500/oz = $4,141,500 SDO EBITDA
BEST CASE
$880/oz * 0.80 = $704/oz APR
$704/oz * 17,000/oz = $12m Revenue
$704/oz - $410/oz = $294/oz (x)
$294/oz * 17,000/oz = $4,998,000 SDO EBITDA
There is a marginal difference of between 5-6% in SDO EBITDA depending on which method you use. It's not 100% accurate but the two formulas help me analyse possible outcomes. The last set of quarterly results were a surprise to all because of the output and gross margin achieved.