GCAT Valuation11 Mar 2022 13:20
From original post @4-Mar-22 with a couple of updates:
GCAT joined LSE on 31-Aug-2021 with "638,951,276 Placing Shares completed in two rounds at a placing price of £0.01 per share, implying a market capitalisation of circa £14.5 million". Capital moves, SP and MCap since:
31-Aug-21 >> SP=1.0p issuing 668m new shares with 1,448m shares & MCAP = £14.5m with £5.5m cash raised
14-Feb-22 >> Issued 117m new shares. SP=1.05p with 1,565m shares & MCAP = £16.4m with £2m cash raised @0.95p
11-Mar-22 >> SP=0.95p with 1,565m shares & MCAP = £14m ... cash £no info
Note: LSE showing 1448m shares @ £14.9m MCap when additional 177m shares issued on 14-Feb-22 but GCAT Corporate presentation showing 1,615m shares in issue but no official statement of shares in issue as neither looks correct!
http://www.alignresearch.co.uk/cpt-company/caracal-gold/
Gold production:
Using a mixture of actual production @Kilimapesa and my forecast based on accelerated Phase 3 production to 2koz/month in 6 months as per RNS 14-Feb-2022. I'm assuming 24koz steady state production will be achieved a little later by end of Q4 2022 given profile to date:
>> Achieved Q3 2021 @1,550oz
>> Achieved Q4 2021 @2,088oz
>> Assumed Q1 @2.5koz +Q2 @3koz +Q3 @4koz +Q4 @6koz
Production Actual vs. Forecast:
Using GCAT actuals & my forecast figures above our annualised production rate looks something like:
> Q3 2021 @1.550koz so annualised production = 6.2Koz actual with MCap=£14.5m SP = 1p cost $980/oz
> Q4 2021 @2.088koz so annualised production = 8.4Koz actual with MCap=£16.4m SP = 0.975p cost $960/oz
> Q1 2022 @2.5koz (my forecast) so annualised production = 10Koz forecast with MCap=£XXm cost $860/oz
> Q2 2022 @3koz so annualised production = 12Koz forecast
> Q3 2022 @4oz so annualised production = 16Koz forecast
> Q4 2022 @6koz so annualised production = 24Koz forecast
Commentary:
GCAT MCap is flat since LSE listing & reboot 6 months ago albeit SP is static reflecting £2m cash raise and 177m extra shares in circulation. However gold production has gone up 30% in Q4 and is forecast to almost triple over the next 6 to 9 months from 8.4koz/annum rate to 24koz/annum rate. POG was $1,800 in Aug-21 and is circa $1,950 now whilst cash costs of production dropped $20 with another $100 costs taking savings to $120/oz expected in Q1 results in 6 weeks time.
By my calculations that is an 4x increase in production over a 15 month period and $120/oz cost reduction confirmed to end Dec-21 plus POG has risen by $150/oz since LSE listing implying $270/oz INCREASE in profitability/ounce for current gold sales whilst production throughput rises steeply which itself will drive down costs/ounce. We know costs will drop further as they scale up but is likely to be at least offset by rising fuel costs.
IMHO I've not seen many more compelling junior producers with significant near term growth opportunities in a very long time.
AIMHO ATB APR