Here is a more complete breakdown of what I did.
Rate 10%
Yrs 15
Tons 10000000
cost/ton 86.41
Rev/ton 400
G&A/yr 1500000
Marketing 7%
Tax after payback 45%
Capital cost 103000000
WSP share 68%
Ton/yr 666666.6667
Total revenue 3,135,900,000
Rev / yr 209,060,000
Less 7% 14634200
Less C/ton 57606666.67
Gross margin 135319133.3
Payback 103/93.56 0.76116361
DCF Year
109,795,930.30 1
61,508,696.97 2
55,916,997.25 3
50,833,633.86 4
46,212,394.42 5
42,011,267.65 6
38,192,061.50 7
34,720,055.91 8
31,563,687.19 9
28,694,261.08 10
26,085,691.89 11
23,714,265.36 12
21,558,423.05 13
19,598,566.41 14
17,816,878.56 15
505,222,811.41 Total
343,551,511.76 68%
7.16 Per share
5.92 Discount further 2 years
Cheers |
