FEX 2.08% 23.5¢ fenix resources ltd

Forecasting?

  1. 64 Posts.
    lightbulb Created with Sketch. 6
    So I'm not great at this stuff, but I decided to do a thing.

    So based on the following numbers (all prices in AUD)
    Note: There is approximately an 8% discrepancy between wmt and dmt.

    Hedged price of $230.30 for 50,000dmt per month.
    https://hotcopper.com.au/data/attachments/3593/3593690-51dc3ce2e6d3219de0959c856f2019e7.jpg
    Last 6-7 months figures of
    Sold: 501,000 wmt of IO
    https://hotcopper.com.au/data/attachments/3593/3593695-dade6fedc2f22f296f1b1b022c700aaa.jpg
    Gross profit of $61,855,948https://hotcopper.com.au/data/attachments/3593/3593704-f7c91dcb3035b758b3a5aa41b528a515.jpg

    Average Iron Ore price over the past 6-7 months is $248.07. (I based this on the IO price on the 1st of each month [Jan-July], then averaged it).
    Price was in USD (So multiplied by 1.37 to be AUD [current exchange rate])

    USDAUD
    1Jan$158.50$217.15
    2Feb$156.50$214.41
    3March$173.00$237.01
    4April$167.00$228.79
    5May$187.00$256.19
    6June$207.50$284.28
    7July$218.00$298.66
    8Average$181.07$248.07

    So if we look at the past 6 months (we'll ignore Dec production, because it was so little and didn't start until Dec 20th).

    We have $61,855,948 / 501,000wmt = Profit of $123.46 per ton.
    With an average IO price of $248.08 over the period, we can calculate a rough 'overall cost' of $124.60 per ton.($248.07-$123.46)

    We can now use this to forecast some numbers based on the hedging arrangement. These calculations will assume FEX only sells 50,000 tons at the hedged price and nothing else.

    Hedge price X tons hedged = revenue per month.
    $230.30 x 50,000 = $11,515,000.00 per month
    $138,180,000.00 revenue per year

    We can use now factor in approximate costs based on the last 6 month average.
    ~$124.60 cost per ton X 50,000 = $6,230,144.55

    $11,515,000 - $6,230,144.55 = ~$5,284,855.45 gross profit per month.
    • This can be compared with an ~$10,309,324.67 profit per month over the past 6 month period.
    Profit Per Year (for FY22) = ~$63,418,265.36 per year (gross) (likely WORST case)

    ***********************

    Please point out if you think I've made any grave errors. Obviously there are a number of variables not calculated in here, and a few things I took the 'lazy way' of figuring out.
    This also indicates that FEX's "cost base" for IO is ~$85-90 USD a ton.

    However I figure the numbers are rough enough to make some educated decisions against. I hope this is helpful (assuming I didn't totally screw it up).

    FEX really did an amazing job at hedging their price when they did.
 
watchlist Created with Sketch. Add FEX (ASX) to my watchlist
(20min delay)
Last
23.5¢
Change
-0.005(2.08%)
Mkt cap ! $110.9M
Open High Low Value Volume
24.0¢ 24.0¢ 22.5¢ $1.263M 5.409M

Buyers (Bids)

No. Vol. Price($)
3 438000 23.0¢
 

Sellers (Offers)

Price($) Vol. No.
23.5¢ 165511 2
View Market Depth
Last trade - 16.10pm 22/10/2021 (20 minute delay) ?
(live)
Last
23.5¢
  Change
-0.005 ( 2.08 %)
Open High Low Volume
24.0¢ 24.0¢ 22.5¢ 1899208
Last updated 15.59pm 22/10/2021 (live) ?
FEX (ASX) Chart
arrow-down-2 Created with Sketch. arrow-down-2 Created with Sketch.