RE: Worth actually reading the Canaccord note properly rather than just quoting the 20p target2 Apr 2026 21:31
Canaccord must realise that the $750m of initial capex is already captured in the NPV figures rather than a new liability that has to be deducted from NPV to derive a shareholder value. If we are using the 10% NPV figure of £550m then, if the financing costs 10% p.a., shareholders will be left with £550m of value.
You can check these numbers yourself with the crude profit projections I posted yesterday. For completeness, the net of tax figures are:
Year 1 - $(262m): Year 2 - $(486)m, Year 3 - $106m, Years 4&5 - $220m, Year 6 - $215m, Year 7+ $161m
As for dilution, given that most of this is coming at bargain prices, I would simply divide the target MCap from the larger number of shares issued and ignore the relatively trivial income that the company will receive for those shares.