Based on current spot prices revenue should be about 6% higher than the DFS based on the then assumed metal prices. ASIC of $7.3 was less than 1/3 of Ag Eq price of about $23. To achieve the same profitability as in the DFS (ie metal prices less ASIC) based on current spot metal prices the ASIC could be higher by 20% ie $8.76 Ag Eq.
In the DFS they were going to generate $US200m pa (ie a bit over $A300m pa) in free cash flow after tax. Unless costs are more than 20% above the ASIC of $7.30 from the DFS then ADT should be on track to achieve this level of cash flow unless metal prices drop or production is less than anticipated in 2025 and subsequent 4 years. If metal prices move higher in 2025 than current spot prices the $US200m a free cash flow could be exceeded.
A 20% increase in ASIC provides a decent margin or error for inflation since the DFS and maybe the cost increase above the DFS will be less than 20%.
If free cash flow of $A300m is achieved then the forward PE is about 5. Cheap as chips if they meet production levels and costs are not more than 20% above the DFS assumptions at current metal prices.
Ag spot is 14% above DFS assumption, Zn is 5% lower, Pb is 4% lower, Au is 32% higher while Cu is 3% higher.
- Forums
- ASX - By Stock
- ADT
- Ann: Corporate Update
Ann: Corporate Update, page-12
-
- There are more pages in this discussion • 23 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add ADT (ASX) to my watchlist
(20min delay)
|
|||||
Last
$3.93 |
Change
-0.080(2.00%) |
Mkt cap ! $1.088B |
Open | High | Low | Value | Volume |
$4.02 | $4.05 | $3.91 | $2.917M | 738.9K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
25 | 8104 | $3.93 |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
$3.94 | 7909 | 10 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
21 | 8582 | 3.920 |
13 | 15019 | 3.910 |
18 | 60077 | 3.900 |
9 | 6923 | 3.890 |
7 | 10762 | 3.880 |
Price($) | Vol. | No. |
---|---|---|
3.930 | 7107 | 26 |
3.940 | 13031 | 18 |
3.950 | 16222 | 16 |
3.960 | 6970 | 10 |
3.970 | 3303 | 8 |
Last trade - 15.44pm 04/06/2024 (20 minute delay) ? |
|
|||||
Last
$3.94 |
  |
Change
-0.080 ( 1.73 %) |
|||
Open | High | Low | Volume | ||
$4.02 | $4.04 | $3.91 | 206233 | ||
Last updated 15.59pm 04/06/2024 ? |
Featured News
ADT (ASX) Chart |