'I got 3.4billion'
That's correct for the NOMINAL cashflow (before Capex) for Grants using the stated assumptions.
The Net Present Value (before Capex) of $892M for Grants was based on an annual production of 3.8 Mtpa for ~ 26 years from 2022, discounted to 2019 $ using a discount rate of 10% pa. The further out the cashflows are, the less they are worth in 2019 $. Hence the lower NPV compared to the nominal cashflow.
Note that Capex is part of the cashflows and as it generally occurs pre-production, it is discounted by less and therefore would be deducted at near full value from the NPV.
Hope that helps.
DYOR
'I got 3.4billion'That's correct for the NOMINAL cashflow...
-
- There are more pages in this discussion • 1 more message in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Add HAV (ASX) to my watchlist
 (20min delay)
|
|||||
|
Last
22.0¢ |
Change
0.010(4.76%) |
Mkt cap ! $58.57M | |||
| Open | High | Low | Value | Volume |
| 21.0¢ | 22.0¢ | 21.0¢ | $36.43K | 170.1K |
Buyers (Bids)
| No. | Vol. | Price($) |
|---|---|---|
| 1 | 25059 | 21.5¢ |
Sellers (Offers)
| Price($) | Vol. | No. |
|---|---|---|
| 22.0¢ | 107100 | 5 |
View Market Depth
| Last trade - 12.32pm 04/12/2024 (20 minute delay) ? |
| HAV (ASX) Chart |
