RE: Forecast sp on start of production5 Apr 2021 11:19
The Three great things about this company are:
1.Quality of the graphite-amongst the purest in the world -hence I agree with Amaretto's comments on pricing below.
2.Capex only estimated at $39 million (£28.2m).
3.NPV at stated $430 million (£312 million) is on only 25% of the resource.Surely one can assume the remaining 75% is at least commercially viable even if not quite as pure as the measured 25% ?
So conservatively assuming of the £28.5 million capex £8 million is new equity at 5p (likely to be higher) we get new shares of 160 million giving us 703 million shares in total.My assumption is that the Company is acquired shortly before or after production starts.On that basis value has to be ascribed to the 75% of yet unmeasured resource.Assume Amaretto is right on his pricing assumption of $1334/t giving an NPV of $588 million (£426m) on 25% surely you can put a minimum value of at least £200 million on the unmeasured resource? Hence ascribing a £626 million NPV.(This sounds conservative to me, but I am unsure on how you value unmeasured resource-it must surly be ascribed value in M&A?).I am going to assume 40% NPV in a takeover and we get to market cap of £250 million or 35/36p a share.
Please note this is conservative on pricing of funding equity component, pricing of the 75% unmeasured resource and pricing of graphite.Please feel free to shoot down, just trying to work out my own targets.