Price target calculation13 Mar 2021 09:19
This is fairly simplistic, so please feel free to shoot down.
Assumptions:
-NdPr price $110/ton or £79
-Saltend capacity-4,500 tons pa.This is a known fact.
-Saltend production starts Nov/Dec 2022-may be pessimistic
-Shares command a premium PE multiple of 25x.This is arguable, but I firmly believe that given our green credentials and lack of any other integrated provider on the LSE i.e. our completely unique status, we can command a premium PE which could in fact be higher than 25x.
-250 million shares in issue.
-50% net margin-very much finger in the air but feels logical-this should be high margin product particularly in the early years.
So 4,500x £79,000=£355m revenue per annum@50% margin =177.5million net profit.With 250 million shares outstanding the equates to 71p per share.On a 25x PE that equates to £17.75 per share or market cap of £4.4bn.Please note this is a pure PE based valuation and takes no account of the NPV of the mine etc.
I am still going for £10 in 3 years because my assumptions may be way out but we will be able to get a much better idea after the BP and the release of Liberum's initiation note note that will have a far more sophisticated valuation than my fag pack one.
However,I am confident of my premium P/E forecast.This is a very tightly held share.If you take out the Angolan Wealth Fund holding of 46 million there is currently only 158 million shares.Pretty hard for institutions to get decent sized positions in this,given that a medium sized institution would want £5-10 million to have a worthwhile holding i.e.2.7-5.4 million shares.Plus as market cap grows we will get various index funds having to buy.This stock has already seen squeeze,there is more squeeze to come.However,I fear it may get more volatile too,some nerve holding ahead for us.Any of you who ever invested in NCYT will know what I mean!!!
GLA and good weekend.