10k copper - 7 to 10 bag ahead here27 Apr 2021 11:45
Spot 10k/t today. In a year? 12k I'm assuming.
By mid '22 7 bag with diluting new issue, 10 bag without.
On their model - will they, won't they? More, less? Argue, but pointless.
Data from co plans/market:
~1500t per Q copper concentrate end '21 (RNS 7/9/20 Q4 '21 concentrate of 1463t),
replacement mechanised plan 65% capacity increase on 9/20 plan (RNS 30/3/21 plus assume 6m delay in ramp up),
Copper av at 12k/t, concentrate 4k/t, co PE 10 as a producer, £/$ 1.38.
Calcs:
~1500t/Q copper concentrate production goes to ~2500t/Q for Q2 '22. Sale val $10m = $40m/y.
Add 10% for Zinc/Lead credits - $44m/y sales.
Opex est $15m (can be higher or lower - pointless)
Earnings/y $29m
Valuation £210m.
'New money' share issue 210m with no new issue, or 280m with ~30% dilution from either Atlas conversions to end or placing to buy them off.
SP 70p to £1.
Or the co fails and spontaniously implodes from here - Do your own R.
GL.