Future Earnings4 Dec 2018 17:06
I've been looking into the earnings estimate of $60m that was in the proactive investors article to try and gauge whether this is realistic.
In a nutshell, I now think its possible based on a few bits of info from the webcast and BMRs old figures for the amount of metal in the tailings. In the webcast I picked up on following info:
1. Plant being built is to process up to 40 tonnes per hour.
2. Gross profit margin of around 40% is what they're aiming for
3. Vanadium content around 1% of the tailings, and earnings from vanadium will be more than for zinc even if the current Vanadium price is halved.
From the BMR information on the tailings, the average content across the 6.3M tonnes is around 5.5% zinc and 5.5% lead. The grades vary with each stock pile, but those are the averages.
So there's enough information here to make a few rough calculations, with some assumptions. The assumptions I'm making is that the plant won't run at 40 tonnes per hour continuously, so I've worked with a figure of 30 tonnes per hour for 12 hours per day, and they won't recover all the metal, so I've assumed an 80% recovery rate. Applying these numbers gives:
- Approx 130000 tonnes per year to be processed
- Will yield around 5800 tonnes of zinc and lead, and 1050 tonnes of Vanadium per year
- At current prices, revenue would be approx. zinc £19.5m, lead £6.3m, Vanadium £47.3m = Total revenue £73.1m
- At a gross profit margin of 40%, this would leave approx. £29m in earnings ($37m).
Now add in earnings from Hernic, DCM and Platcro, its not too far fetched to see us adding another £16m when all projects are fully opperational to get to £45m (approx. $60m) a year, especially with Hernic's earnings for last quarter being £1.9m (equivalent to £7.6m per year), and that platcro may produce more PGMs than Hernic.
All in my opinion of course, and still a long way to go.