RE: 20ktpa from Sonora!19 Sep 2021 11:51
Just thinking about the impact of higher lithium prices on the Sonora NPV. Page 207 of the DFS has the sensitivity tables, and indicates likely greater than 3x post tax if today's spot of $20.5/kg were used instead of $11/kg. In terms of my previous estimates of the VERY (IMHO!) likely value to KDNC (See: 15 Sep 2021 21:06):
===[
1. Percentage of the 603kt LCE associated with the JV is 11.95% (page 138 of the feasibility study), which is 3.6% to KDNC, 21.7kt LCE. (KDNC 3.6%, BCN 48.2%, Ganfeng 48.2%). KDNC value 21.7kt * $3,000/t * 50% = $32.5m
2. Assume 50% of the 287kt of additional LCE in 1 above is from the JV area.
KDNC 21.7kt + (287kt * 50% * 30%) = 64.8kt LCE (KDNC 7.3%, BCN 46.35%, Ganfeng 46.35%) KDNC value: 64.8kt * $3,000/t * 50% = $97.2m
]===
We could be looking at greater than 3x these for today's spot. That's $300m for the likely 20ktpa start and probable 50ktpa expansion (20ktpa confirmed in the offer document). Additionally, this conservatively assumes only 50% of the additional ore comes from our area - it could be higher than this, 100% even. Depends on the to be announced updated mining plans.
If lithium prices continue to rise I can see Ganfeng offering more than $100m for our JVs, perhaps much more. :-)))
Ob.