RE: Value of company2 Apr 2025 10:44
Northern Ireland
Base Case: Modest Ni-Cu-PGE Deposit + Gold Byproduct
Resource: 5 million tonnes at 2% Ni, 1.5% Cu, 1 g/t PGEs, 0.5 g/t Au (100,000 t Ni, 75,000 t Cu, 5 t PGEs, 2.5 t Au), akin to Eagle Mine.
Value:
Ni: $1.5 billion ($15,000/t)
Cu: $0.6 billion ($8,000/t)
PGEs: $161 million ($1,000/g)
Au: $96 million ($1,200/oz)
Total in-ground: $2.36 billion
NPV: 10-15% of in-ground value = $236-354 million.
Market Cap: 0.5-1x NPV = $118-354 million (£90-270 million at £1 = $1.31).
Share Price: £90M ÷ 171,770,000 = GBX 52; £270M ÷ 171,770,000 = GBX 157. If shares double to 343,540,000 for funding, GBX 26-79.
Bull Case: World-Class Ni-Cu-PGE Deposit + Gold
Resource: 20 million tonnes at 2.5% Ni, 2% Cu, 1.5 g/t PGEs, 1 g/t Au (500,000 t Ni, 400,000 t Cu, 30 t PGEs, 20 t Au), Voisey’s Bay scale.
Value:
Ni: $7.5 billion
Cu: $3.2 billion
PGEs: $965 million
Au: $771 million
Total: $12.44 billion
NPV: 10-15% = $1.24-1.87 billion.
Market Cap: 0.5-1x NPV = $620 million-$1.87 billion (£473M-£1.43B).
Share Price: £473M ÷ 171,770,000 = GBX 275; £1.43B ÷ 171,770,000 = GBX 833. Post-dilution (tripling shares to 515,310,000), GBX 92-476.
Finland Diamond Contribution
Lahtojoki: PEA shows $39.1 million NPV (8%) for 2.11 million carats at $100/carat, potentially $50-100 million with pink diamonds.
Kuhmo: Green diamond source (Pages 30-33) could yield $100-200 million NPV if a 5-10 million carat pipe is proven.
Total: $50-300 million NPV (£38-229 million), adding £0.22-1.33/share undiluted.
Combined market cap potential: £128-499 million (base) or £511M-£1.66B (bull).
DYOR