RE: West Kytlim + NKT = BILLION$. NAV 50-100P29 Aug 2025 13:04
Don't forget that the NKT NPV of up to $1.7bn doesn't include (a) 2m oz of PGMs counted in the reserves yet; (b) anything for the second (open) pit; or (c) value unlocked by the joint MT-NKT DFS that eliminates single asset and single commodity risk. So, what should the NPV be? It's way, way over $2bn IMO.
Then factor in the two MT pits at whatever value you like. The Oak note conservatively had this at $550m with the lowest discount rate. Could be much more.
Ditto WK: the minimum the Oak note had this at was $406m (so 8p/share given EUA's 68% ownership) but we also don't know what is going on with the flanks there, so there could be significant expansion opportunity beyond the 64k/oz p/a target.
All of these figures were based on fairly conservative discount rates. You don't have to adjust them very much to find yourself over $4bn NPV and that's just with the known knowns. There are very many known unknowns - NKT second pit, WK flanks, imputed value of Nyud and Rosgeo assets - that could see these figures increase further.