H & P Note13 Oct 2025 16:44
La India progress continues with plant construction commencing this month
The plant for La India was shipped from Alaska in August arriving in Nicaragua in early September with construction starting in October. The plant has a capacity of 1.4Mt/year which should be upgraded to 1.8Mt/year. During the quarter the bulk
earthworks were completed for the process plant terrace and are nearing completion at the magazine platform and ROM pad. The tailings dam is 25% complete and the development of the offices, camp, and fuel storage facilities are ahead of schedule. La India, with a resource of 2.28Moz, is on track to enter production in late 2026 with production of 145koz/year at an AISC of US$1,176/oz over an initial 12.5 year mine life. MTL completed almost 2,000m of drilling in the quarter focused on geotechnical and infill drilling as well as exploration.
Valuation: GBp26/share, 86% upside potential
Our DCF-based SOTP valuation is GBp26/share, offering 92% upside from the current share price. This is based on 1x NAV for Runruno, where we assume operations cease in 2027 following the depletion of the reserve. La India should enter production in late 2026. We use a 0.75x P/NAV for La India, valuing the project at US$596m. We have rolled our NAV estimates forward from YE 2025 to YE 2026 which drives the increase in target valuation from GBp25.