To be honest anything under a $1 would be disappointing IMO....

First 39 Last

Share
Profile

Follow
siddley

1,018 Posts.

92

22/11/18

12:45

Post #: 36601691
Share

Originally posted by chuk ↑

If you're assuming the project goes ahead as most of us are, what's the worst case scenario (keeping it reasonable)?
Rex stays, the directors have their warning so we should at least see financing complete by late next year as that is ready to get started now with the ML granted.
Let's assume the capital cost blows out to $1 bill. Let's assume commodity prices fall back to those assumed in the study so NPV is $4.7bill. I'll assume 50:50 debt which should be worst case. I'll assume all equity is at 10-11c which should be worst case. We end up with 5.5 bill shares or a mc of $600 mill. No further shares to issue and the project is 50% paid so the NPV of $4.7bill increases to over $5.2 bill as we have already paid half the capex out of equity and the NPV assumes repayment of all capex.
So we end up with a NPV of $5.2bill versus a likely worst case scenario of a mc of $600mill. That allows the sp to rally by a factor of 8.6 times to reach NPV. That will be a very good result as a "worst" case. If we get a new chairman and get a better equity raising price or go with less equity than debt or commodity prices stay above the FS assumptions then we should be a comfortable ten bagger as long as we get into production.

Expand

To be honest anything under a $1 would be disappointing IMO. With the aussie dollar dropping further and life of mine extending further than 17 years we could see TNG go a lot higher.With the reserve representing just 30% of the measured and indicated mineral inventory, there is considerable scope for TNG to extend the mine life further too if commodity prices hold up.

TNG Price at posting: 11.0¢ Sentiment: Hold Disclosure: Held
Upvote

1 Great analysis

Reply

Top Stories

RSG

HotCopper reacts as Resolute Mining told to pay US$160M if it wants its CEO back

HAW

Yangibana 33% complete says Hastings, as it provides clarification on funding

Neurizon sets out to capture the market in neurodegenerative disease therapies

GRL

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

DLM

Biome reaches intellectual property milestone in strain development program

There are more pages in this discussion • 12 more messages in this thread...

First 39 Last

Add TNG (ASX) to my watchlist

To be honest anything under a $1 would be disappointing IMO....

Top Stories

HotCopper reacts as Resolute Mining told to pay US$160M if it wants its CEO back

Yangibana 33% complete says Hastings, as it provides clarification on funding

Neurizon sets out to capture the market in neurodegenerative disease therapies

To make modern missiles, you need 3D Printing. And in that gold rush, Amaero is selling shovels

Biome reaches intellectual property milestone in strain development program