The Discounted Cash Flow (DCF) valuation of Australian Potash Ltd (APC.AX) is (292.42) AUD. With the latest stock price at 0.01 AUD, the upside of Australian Potash Ltd based on DCF is -3249162.2%.

Is APC.AX a buy or a sell?

Based on the latest price of 0.01 AUD and our DCF valuation, Australian Potash Ltd (APC.AX) is a sell. Selling APC.AX stocks now will result in a potential gain of 3249162.2%.

Note: valuation result may not be accurate due to the company's negative cashflows.

	Range	Selected
WACC / Discount Rate	5.1% - 7.1%	6.1%
Long-term Growth Rate	3.0% - 4.9%	3.9%
Fair Price	(2,549.92) - (156.07)	(292.42)
Upside	-28332519.4% - -1734250.3%	-3249162.2%

0.01 AUD

Stock Price

(292.42) AUD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

APC.AX DCF Valuation: Revenue & Expenses Forecast

(AUD in millions)		Projections

	06-2024	06-2025	06-2026	06-2027	06-2028	06-2029

Revenue	0	0	0	0	0	0
% Growth	436%	-39%	223%	220%	182%	162%

Cost of goods sold	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Selling, G&A expenses	(2)	(1)	(4)	(14)	(39)	(103)
% of Revenue	28980%	28980%	28980%	28980%	28980%	28980%

Research & Development	(1)	(1)	(3)	(8)	(23)	(60)
% of Revenue	16753%	16753%	16753%	16753%	16753%	16753%

Net interest & other expenses	4	2	8	25	70	184
% of Revenue	51866%	51866%	51866%	51866%	51866%	51866%

Tax expense	0	(0)	(0)	(1)	(3)	(7)
Tax rate	0%	30%	30%	30%	30%	30%

Net profit	0	0	1	2	6	16
% Margin	6233%	20%	66%	210%	593%	1551%