RE: Incredibly oversold31 Jul 2022 10:07
I've had a go at estimating the for sale tag of our Sonora JV's based on recent market activity. The TL;DR is:
~£30m for the small bit of our JV in the "current" 19 year 17.5/35ktpa mining plan.
~£100m for all of the JV areas based on total resources.
Post updated Ganfeng DFS, and if sufficiently large and favourable to us, i.e. at least 35/70ktpa LCE, then maybe:
~£375m based on another 17.5/35ktpa LCE fully located on our JV land.
https://www.reddit.com/r/CadenceMinerals/comments/vpr5w7/comment/iicvd5n/
===[
Ganfeng has made an offer to buy Lithea for $962m. The news release contains information pertinent to valuing Cadence's Sonora 30% JV's.
http://www.ganfenglithium.com/ir_detail_en/id/2525.html
=====[
V. THE PRICING BASIS AND PRINCIPLES OF THE TRANSACTION
Golder, the professional consultant hired by the Company, also adopted the net present value method to fully demonstrate the intrinsic value of PPG lithium salt lake project. By selecting the average price of 16,000 US dollars of lithium carbonate in the past five years as the long-term reference price of lithium carbonate, and conservatively calculating according to the 40 years of annual production of 30,000 tons of lithium carbonate, the after tax net present value of PPG project is 1.218 billion US dollars, and the after tax internal rate of return is 30%.
]=====
The proposed value of the transaction is $962m, which is 80% of this NPV.
According to Table 22.1.4 of the Sonora DFS the post tax NPV8 of the project is increased from $802m to $1,754m if the assumed long term average LCE price is increased from $11/kg to $16/kg.
Approximately 3.6% of the mine feed of the 19 year 17.5/35ktpa DFS plan is associated with Cadence. Due to when this is mined a more conservative attribution of the NPV might be 2.5%.
Therefore based on the current 17.5/35ktpa mine plan a fair conservative offer based on the recent Lithea transaction for only the area of the JV planned to be mined is:
80% * 2.5% * $1,754m = $35m = £28.9m
Other more optimistic estimates based on the Lithea transaction are possible. For example if Ganfeng decide to set up another 17.5/35ktpa fully contained within our JV areas a fair offer based on the recent Lithea transaction for all of our JV areas is:
$35m + (80% * 30% * $1,754m) = $456m = £375m
If basing the estimate on total resources, the Lithea transaction is $962m for 11.06Mt of total resources. Cadence has 1.478Mt of total resources associated with the 30% joint ventures, therefore an offer on this basis is:
1.478Mt / 11.06Mt * $962m = $129m = £106m
On a final note. Anyone who thinks Ganfeng will be sticking to the 19 year 17.5/35ktpa plan simply isn't paying attention.
]===