RE: Forecasts? Mkt cap 86mln in 2018, 20mln today17 Mar 2024 10:26
IMHO - these valuations mean little unless you agree with how they adjust for risk.
In July 2022 SP Angel came up with a "Risked Valuation" of 5p because they assumed that Kore might need to double their shares to get the funding.
In May 2021 Align had an 11p "Risked Valuation" because they assumed funding was provided without significant dilution.
Then we have the "Risked Valuation" basically you value the project then you say (for example) this has a 50% chance of occurring, so our Risked Valuation is 50% of the Projects Unrisked Valuation. In the case of the Align valuation it means it becomes 22p if it happens (and 10p for SP Angel if it happens after the issue of many more shares).
Lastly we have the NPV discount rate which is another way of adjusting for risk. Kore used NPV(12) in May 2021. NPV(10) would be 40% higher (15.5p Risked / 31p Unrisked).
Contrast the following. Emmerson (EML) use NPV(8) in their Potash project in Morocco. Horizonte (HZM) also used NPV(8) for their Nickel project in Brazil.
So even NPV(10) is conservative when you consider that Kore will have the parent guarantees in place c.f. HZM where costs have been revised dramatically up on two occasions.