RE: Optimistic as Always11 May 2020 18:42
Datacheck, I now see how the £10m p.a figure has been acquired from the high level projection stated in the June 2019 RNS. The "in house projected attributable revenue" figure calculated by Galileo comes with no assumptions behind the calculation, other than it was based on the zinc metal price at the time, which was just over $2500 per tonne. From this assumption they are assuming they will be paid $1250 per tonne of the expected contained zinc metal in the ore, presumably by Jubilee. Jubilee will of course not only have to take account of their own processing costs and desired profit margin to bring the zinc ore to a high quality zinc concentrate , but also the subsequent transport costs to the smelter and then the smelting costs. I believe the latter in June 2019 were about 15% of the metal price, so let us assume Jubilee were assumed to receive 85% of the contained zinc metal price in the concentrate( i.e $2125 per tonne). This would mean they were assumed to be receiving $2125-$1250 = $875 per tonne of expected contained zinc metal for their processing work.
What might be the projected monthly revenue figure be at today's metal price of say $2000 per tonne? For simplicity I shall assume that Jubilee's and the smelter's costs are not linked to the zinc price, so only Galileo will be exposed to zinc price volatility. Galileo would now receive $2000-$875-$375=$750 per tonne of expected contained metal, which is annual projected revenue of $9m. Knock off the projected annual $2mAISC for Galileo's mining and transport costs, and we are left with $7m or approx.£ 5.2m p.a., half of what was projected 11months ago. Still good though, but only half as good as many on this board seem to be assuming! The expected average metal grade expected from the drilling at Star Zinc to date appears to be close on 20%, so let 's hope that materialises. Equally of course zinc prices may go up significantly and back to $2500. Who knows? But I must admit the projected revenue stream of £10m p.a. does seem to be a best case scenario today, with plenty of potential downside particularly in the average grade expectation.