| Long-Term Price Case | $65/lb. U308 |
| Flagship Project | DASA |
| Mineral Resources | 82M lbs. (1,200 ppm) |
| Ownership | 100% |
| Shares Outstanding | 144,200,000 |
| Market Cap | $53,930,800 |
| Average Annual Production | 4,864,437 |
| Recovery | 84.3% |
| Payable Product | 69,075,000 |
| LoM | 14.2 Years |
| True All-in Costs (TAIC) | $48.54/lb. |
| Gross Revenue | $4,489,875,000 |
| Total Operating Costs ($24.96/lb.) | ($1,724,112,000) |
| Operating Profit (EBITDA) | $2,765,763,000 |
| Niger Royalty (12%) | ($331,891,560) |
| Income Taxes (30%) | ($829,728,900) |
| Total Capital Costs | ($467,100,000) |
| Net Income | $1,137,042,540 |
| Net Profit Margin | 25% |
| Absolute Cost Structure (ACS) | 75% |
| MTQ Score (Higher is Better) | 0.3 |
| True Value | $7.89/sh. |
| True Value Discount (TVD) | 88% |
| Cash Flow Multiple | 5x |
| Net Annual Cash Flow (Including Avg. BST, Iskenderun, Turkey Net Annual Cashflow) | $86,568,633 |
| Future Market Cap | $432,843,165 |
| Future Market Cap Growth | 703% |
| Target | $3/sh. |
Related Posts
NuChemICF : Current Discounts (Updated, 9/16)
NAME DISCOUNT WEIGHTING FIRST MAJESTIC SILVER 60% 5% ARGONAUT GOLD 50% 4% AURCANA CORPORATION 38% 6% YAMANA GOLD 62% 3% BEAR CREEK MINING 58% 3% COEUR MINING 67%…
Deep Yellow in Discussions with Multiple Parties to Advance Its Project Acquisition Growth Strategy
Deep Yellow is eager to take advantage of the uranium downturn to buy lbs. cheap. Management has hinted that an acquisition would transform the company into a ‘globally…
2 Comments
Hi Tom,
What is the difference between target and true value? Also what is the true value discount related to?
Thanks.
‘True Value’ is calculated with a formula that takes projected LoM Net Income into account. ‘Target’ is calculated with a formula that takes projected Net Income over the course of a single year into account, multiplied by a reasonable multiple at which it might trade under optimal conditions.