RE: Havieron NPV23 Apr 2020 11:08
Added for balance. I wasn't going to, but... hey ho.
Schedule for mining:
2020 - Resource announced
2020-2021 - Exploration decline
2021-2022 - Feasibility studies, permitting etc
2023 - Underground construction starts
2024 - First gold pour, 400k oz production
2025 - 800k oz production
2026 - 1.2Moz production
2027-2033 - 1 35Moz production
The total ounces produced in the next 13 years are 11.85m.
Is there this amount of rock to be processed over 10 years? Yes IMO. From the original volume estimate we get 109.3Mt of rock (450x150x600x2.7 - need at least double this if Telfer processing c. 20Mt pa), but IMO this is bigger, probably a lot bigger. What volume can be processed pa at Telfer? At the Mill Operators Conference in 2012 Telfer was processing 21Mt pa.
At an average of $1000/oz profit (using current Cadia margin rounded DOWN to $1000 and making no allowance for gold price gains exceeding any increase in costs - which IMO it will...) this is worth $11.85bn. $1000/oz is reasonable - this margin is currently being achieved at Cadia on today's gold price.
A 30% share of the above for GGP is therefore worth $3.555bn.
In £ this 30% share is worth £2880m, but that of course is future earnings.
Applying a discount rate of 15% (I'll stick with that, but it is too high...IMO), this is worth £725m.
GGP's market cap is £278m (mid point) and fully diluted is c£320m - both figures significantly less than the £725m detailed above.
Looking at NPVs based on discounted cash flows, with the inputs above, GGP is significantly undervalued on current information, especially as this is Hav only, ignores the copper, which probably pulls the grade up to 2.8g/t, uses a discount rate of 15% (probably nearer 8% in reality) and a development schedule that is not overly ambitious given NC's track record to date.
You could reduce these figures somewhat in places - margin too high maybe? But then I've ignored the copper, used 15% discount, etc. To say GGP is undervalued doesn't make any sense to this PI...
As ever, these are my personal views, DYOR.