Ann: 50MW Kidston Solar Project Reaches Practical Completion, page-9

First 9 Last

Share
Profile

Follow
dyeman

1,993 Posts.

166

10/12/18

09:27

Post #: 36802007
Share

Originally posted by Atlas_J ↑

I'm running the numbers on the stage one solar project and I'm a little confused.

Based on the below assumptions, the project is profitable and contributes around 5-10 cents to the share price (I'm setting aside the pumped hydro and other projects until later, this is just for KS1). However, this calculation doesn't include the cost of repaying the $100 million debt facility that was used to finance the construction of KS1. If I include the debt repayment cost the NPV for the project is negative.

I'm sure my calculations are flawed somehow because if this was actually the case the CEFC and ARENA wouldn't be touching it with a ten foot pole. So can anyone identify which of the below assumptions are wrong?

1) Annual generation = 145,000 MWh
2) Guaranteed electricity price ($/MWh) = $88 (up to 2038)
3) Annual operating costs = $2 million
4) Annual depreciation costs = $3.8 million (assuming full depreciation of $115 project value over 30 years)
5) Tax rate = 30%
6) WACC = 15%
7) Debt = $100.1 million (repaid by 2023 according to page 49 of 2018 annual report)

Together these assumptions give me an NPV of -$28 million. Again, this is just KS1 and not the stage two projects. I'm thinking the WACC is too high or the electricity price is too low.

Cheers

Expand

.. also Genex has $39.5 million accumulated tax losses from its original acquisition of the Kidston gold mine (though I'd hope that wasn't required in any business case justification).

GNX Price at posting: 24.5¢ Sentiment: Hold Disclosure: Held
1 Upvote

0 Great analysis

Reply

Top Stories

Trump is President Again: What Does This Mean for Crypto?

ALQ

AuKing Mining flags gold in rock chips on-site Saudi Shaib Marqan project

Palladium's the newest geopolitical hot commodity. But ASX exposure is limited

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

ASX Market Open: Green Friday as markets digest Trump; China | 8 Nov 2024

There are more pages in this discussion • 10 more messages in this thread...

First 9 Last

Add GNX (ASX) to my watchlist

Ann: 50MW Kidston Solar Project Reaches Practical Completion, page-9

Top Stories

Trump is President Again: What Does This Mean for Crypto?

AuKing Mining flags gold in rock chips on-site Saudi Shaib Marqan project

Palladium's the newest geopolitical hot commodity. But ASX exposure is limited

The ASX can overlook its Telecomm small-caps. Here’s one diversified brand with an international footprint

ASX Market Open: Green Friday as markets digest Trump; China | 8 Nov 2024