RE: Still irrelevant...4 Mar 2021 13:07
Your post makes a lot of sense as usual rcgl...
It seems clear that the PFS will propose some open cut mining while the block cave is built, but if any bank is going to fund the sort of mumbers you are talking about for Alpala and given that you have to build the crusher, infrastructure, etc anyway, while the open cut delivers an unknown amount of gross revenue immediately after cutting and when all the plant and infrastructure are in place, there will still be growing and substantial Capital costs to be funded, starting from no later than Jan 2022 even if the original schedule is stuck to.
My calculation of £160 million a year was based on only $3 Billion and, to be fair, we don't yet know how this will be funded.
It is likely to be a mix of debt, streaming and equity or any or all of these. As I've said we have an indicator of the annual cost of the streaming from the FNV agreement (i.e. 12%).
I have used 8% for debt funding, which to be frank is very ambitious. High quality 50 year US Bond yields are currently 3.23%, but this is forecast to rise. The cheapest I've seen anywhere else recently for a mining project was 7.1/2%. The problem is we have no track record and might well get no better than a BBB rating or even 'junk'.
Equity means dilution for all of us and that has an opportunity cost, especially in the effect on the SP, depending on the scale.
Although I get the logic of mining gold by open cut in the early years to generate cashflow, there is still the growing debt (and associated interest), the Company Operating costs (currently c$5m pa but will rise very much higher as the PEA makes clear) and the AISC (which I have generously valued at $1200/ounce. It is likely to be much higher than that for early low levels of production, because you still have ALL the depreciation and amortisation costs to pay annually for as the CAPEX develops.
So even if you have only $2 billion debt to finance in year one, the interest cost would be £64 million. and altogether you would still need to mine c200,000 ounces of gold equivalent in year one just to cover all costs and generate net revenue.
The Accumulated losses are already $141.4 million and this is likely to increase to well over $200 million based on the drill program outlined in the last MD&A. So these have to be expunged before any chance of dividends.
Meanwhile, the CAPEX will be building towards your $5 billion very fast, because the "Fast 50MTa" business case with a NPV of 4.4Billion and a 'payback' of 3.6 years from start of production still has to be paid for otherwise the Business Case falls apart.
And if Alpala was going to be an open cut mine, it would have been daft not to build the business case entirely on that rather than a block cave, but the simple fact is that some of this ore goes down to almost 2,000 metres if my memory serves me correct (but I am happy to be put straight).
I hope this helps