RE: Rick Rule - Sprott13 Jul 2018 10:25
*BUMP*
We don't need all of the Seven Sisters domes to come in with big grades or intercept widths for this to be massive :)
This is how it goes in broad numbers and here's some reference notes first:
The Expansion Case of the Feb PFS has been met, or very likely exceeded, with last week's 60mt resource upgrade.
That puts the NPV at a minimum $400m @ $3 Copper with a minimum IRR of 38% (already exceptional!) and max AISC of $1.5 with $200m capex required to get it going to ultimately produce $1.1b of EBITDA on $2.2b of revenue.
That entire operation - carving out the ore and processing it to concentrate runs at break even with Copper @ $1.8 (Julian Hanna presentation).
That's what we've got "in the bank" (NOT priced into the SP - yet) @ $3 Copper. Copper's on a wobble at the mo thanks to Trump's nonsense but imo the Copper price isn't relevant here until well into 2019 - post DFS in Q1.
If we stop there and just do some pretty simple math in terms of a reasonable expectation of a sale of that then we'd likely be looking at something like 30% of the NPV - that's $120m net to the JV partners - 30% of that nets to MTR for a cool $36m cash in the bank - that's £27m. Add that to the c£15m cash + assets in the recent MTR results as at end of 2017 and there's your MTR SP @ 4s at cash only with ZERO further upside priced in.
We can pee about around the margins on those numbers of course but in broad terms that's about the reality of it with the current T3 pit @ $3 Copper being worth something in the region of +3p on the MTR SP.
Why aren't we at 4s yet then? Well because we haven't dropped the official DFS yet but that'll come in 2019 Q1 and we've already moved halfway to it from 1.8p as the market times that reality going forward with 2s being proper whalloped these past two months because, on paper, it's a free bagger+ gift with no further upside priced in on *any* new discoveries between now and then.
So, each "T3" discovery is worth +3p on the MTR SP? More or less yes but bear in mind that we only need to build one plant and these seven underground domes in the wider T3 Dome Complex we're drilling the first three of right now (A1, A4 and A9) are all close enough to simultaneously feed that same plant so we only need one of those plants.
There will be additional costs to upgrade the (modular by design) plant over and above a processing rate of a single T3 feed but regardless, the economy of scale/synergy are virtually certain to send the existing PFS Expansion Case numbers streaking upwards in terms of profitability and reduced costs per pound of processed Copper.
So, let's say we bag another 3x T3 size deposits - that's +9p on top of the existing 4s target to get us to teens without taking into account any economy of scale increase *OR* Copper @ > $3 which will also balloon all the numbers upwards (DOUBLE all numbers at $4 Copper!)