Century Lithium Corp V.LCE

RE:RE:Updated Numbers / Share Price Estimates

[yakattack]

How does American lithium get a co-receipt for a grant from the govt for a pilot plant but we don't? I personally feel now that any NDA is trying to get the project on the cheap and they just might be successful considering the financing price we just saw.

yakattack wrote: With knowing the below.... how can Cypress allow their market cap to sit where it does? We are around 140M and we have pumpcity LI at 400M. The higher the market cap gets in negotiations the better it is and the more backing you have. It's a part of deal making. If these german promos work so well, why aren't we doing them? We are actually marketing something that is tangible, unlike others.

No company is going to offer a fair value when the share price sits at $1.36. It needs to be sitting at $11.36

yakattack wrote:

Current LCE Price: $12,595

 

Current financial stats based on LCE price using PFS numbers and 8% discount: 

 

 

 

1.67 Billion USD (2.25 CAD)

IRR of 55%

50% EV/NPV Share Price = $7.77 CAD

Piedmont equivalent share price = $13.5 CAD

 

 

-----------------------------------------

 

If hydroxide is being used.... then we have:

 

2.36 Billion USD (3.19 Billion CAD)

88% IRR

50% EV/NPV Share Price = $11 CAD

Piedmont equivalent share price = $19.14 CAD

 

-----------------------------------------

If hydrochloric acid and sodium chloride works out and opex can get to... $2,600 instead of $3,300:

 

2.55 Billion USD (3.44 Billion CAD)

100% IRR

50% EV/NPV Share Price = $11.86 CAD

Piedmont equivalent share price = $20.64 CAD

 

 

-----------------------------------------

If hydro/chloride is used and opex is at $2,600 LCE spot price rises to $14K:

 

3 Billion USD (4 Billion CAD)

145% IRR

50% EV/NPV Share Price = $13.79 CAD

Piedmont equivalent share price = $24 CAD

 

 

We sit at $1.36 CAD