RE: 9 days to execution & disclosure of full funding details22 May 2025 10:08
LT - A couple of points regarding you comments on valuation etc.
You assume only 50% debt, whereas as even the brokers that look at the worst case valuation (e.g. SP Angel 25 March) assume 70% Debt (and 30% Equity).
In addition, you value the off-take as if its equity (i.e. taking 50% of the NPV). An off-take is simply a forward sale, with the sale price being paid on delivery. What KP2 should have is an off-take deal in which the price is paid up-front and Potash is delivered in the future, with the up-front price being at discounted price (technically its called a Streaming deal). In effect you are borrowing against (some of) the Potash you will mine. BTW as the interest here is in the form of a discounted price (and not a interest rate) and this is acceptable for Sharia compliance.
You are correct to assume that as soon as this deal is done the value of KP2 should also reflect the possibility of additional development as the management team will have 4 years approx to bring forward the next project. Suppose the next deal is similar to this one in risk / cash flow terms, (and starts in 4 years) with an NPV (@10%) of £1.0 Billion. Then the NPV of project 2, today, is £ 1.0 Billion / 1.4641 = £ 0.683 million.