Fair share price of Focus when producing 44000 ton/year
Focus production target : 44.000 ton/year Estimated grapheme price : $1800 USD Operational cost : $420/ton Estimated financial cost year (interests + pay back loan of 176M$ for production installation : $30.000.000USD Netto Profit/year : 44000*1800-(420*44000)-30000000 = $30.720.000USD (= $.09/share/year). Assumed fair return for shareholders : 7% year Fair share price 0.09/7% = $1,26 USD