RE: Songwe Basket Case (Rough Calcs)11 Jul 2025 11:03
Thanks for the thorough analysis GLR. To note, I wouldn't discount the rest of the basket by 60% as Dysprosium and Terbium are well above their values at the time of the DFS/DFS assumptions (approx. 45% and 20% above respectively by my calcs) and they made up by far the biggest share of the 'rest of MREC' price in the DFS (Dy/T combined = 11.4% of total MREC value, other elements make up 5% of total MREC calue), so I would actually argue that the rest of 'MREC' price should increase, or if you are being very conservative then remain as it was in the DFS.
If we use the conservative assumption which doesn't reflect the increase in Dy/T prices, back solving I think we get 29kg sales price for our production. If we use current figures for Dysprosium and Terbium we are looking more like $31-32kg.
As you mention, a 27% discount was applied to the DFS MREC pricing assumptions as they didn't reflect the separation of the oxides in Pulawy. The DFS also used a discount rate of 10%, whereas imo we are likely to get a subsidised loan from EIB, EXIM or US gov't which will be at a much lower rate e.g. 5%, which would massively increase the RoE. All very positive for the NPV and equity IRR.