Scoping Study & Goldilocks Scenario ?16 May 2021 12:54
@Kully as per my 8-May post below I get 1Mt ore/year =7.7Kt Cu and 900t Co for £61.5m FCF @£10k Cu & £45k Co
-
Given latest IC @ 6-May-21 plus latest $10k/t copper & $45k/t Cobalt pricing my initial 17-Feb-21 post deserves an update:
From 13-Dec-20 RNS plus Investor Conference 15-Feb & 6-May-21 on Kalaba/CE Scoping Study:
Scoping Study Assumptions:
Production: start planned early 2022 & cashflow positive 'TopCo' in 2022
Copper Price: $6,500/t stated in Dec-20 RNS
CAPEX: RNS states $5-$10m whilst latest IC stated $10m CAPEX & funded via Offtake or Asset-backed loan
Plant Size: RNS states 3kt/day ore processed or 1Mt pa & IC @May-21 stated 1Mt ore throughput pa so no change
Finances @$6.5k/t Copper: $45-50m revenue & $25m Free Cashflow (FCF) stated on IC @Feb-21
= Implied metal produced = $50m revenue / $6,500 = 7,700t/annum metal from 1Mt ore = 0.77% Copper effective
= Implied production costs = $50m revenue - $25m FCF = $25m sum OPEX for 1Mt ore processed
Implied Finances @$10k/t Copper:
Assumed $10k/t Cu & 7.7Kt metal from 1Mt ore processed with $25m OPEX includes any CAPEX loan repayments
> FCF = (7,700t x $10k/t) = $77m revenue - $25m OPEX = $52m or £37.5m FCF per annum
*New* Brucey Bonus = Cobalt stated on IC @May-21 @0.1% grade of Kalaba/CE ore
Assumed 90% recovery as per several papers, but highly dependent on local metallurgy & flowsheet used
Implied metal recovery = 1Mt x0.1% x90% = 900t/year
Implied Finances @$45k/t = 900t x$45k/t = $40.5m or £29m FCF as cost assumed picked up in plant OPEX above
Commentary:
It seems that CAPEX is now forecast near top-end of initial Dec-20 estimates @$10m and Scoping Study taking considerably longer to complete than envisaged even back on IC @Feb-21 of 2 months max. as now expected end of June-21. IC @Feb-21 stated significant works testing gravity, flotation, magnetic and leach flowsheet elements on a number of bulk samples was underway. Latest IC @May-21 stated 0.1% Cobalt in CE ore being used at Kalaba plant which at current price of $45k/t makes an enormous difference to the plant economics, but adds significant extra flowsheet complexities and doubtless to plant CAPEX and possibly OPEX costs due to add processing costs.
ARCM Valuation:
One valuation method is FCF multiples and using Junior African gold producers (PAF, HUM, RDG, SG et al) gives a range of 2x to 3.5x. So using a modest 2.5x multiple the Copper only FCF of £32.5m = MCap £81.3m, but if Cobalt credits also included Combined FCF rises to £61.5m so implied MCap = £153m. Value of other licences, exploration and/or JVs NOT accounted for in these figures !
This is looking more and more like a "Goldilocks scenario" where ARCM can scale up production and/or exploration and/or JV as it goes for one or more licence/project areas and be internally funded from its own FCF. I would then expect minimal or no shareholder dilution and a rapidly growing SP and MCap going forward over the next 12-24 months as this un