RE: Not Gunna Be Enough Lithium11 Sep 2021 11:02
https://www.lme.com/en/Metals/EV/Lithium-prices
===[
Lithium hydroxide weekly price
Fastmarkets MB lithium hydroxide monohydrate: min 56.5% LiOH2O battery grade, spot prices CIF China, Japan and Korea, $/KG.
Date Price (US$ per kilogram)
09 September 2021 19.25
02 September 2021 17.75
26 August 2021 16.50
19 August 2021 16.25
]===
As we know WHI in February estimated a risked "today" fair value NPV8 of 129.8p/sh based on conservative inputs, namely: $12,500/t LiOH, $21,000/t tin, 50% probability the project makes it to full production, and 10% probability the size of the project doubles from year 5:
"Lithium development on track in the heart of Europe" (09 February 2021)
https://www.europeanmet.com/wp-content/uploads/20210212-FN-EMH-090221.pdf
From table 1 it's easy to see that once expansion plans are announced and the 10% goes to 50% that the 129.8p/sh goes to roughly £2 per share. These estimates are based on the now apparent conservative Lithium and Tin prices.
The sensitivity graph in figure 5 shows that roughly for every 20% increase in the lithium price the NPV of the project increases by 50%. This means that if today's spot (54% higher than WHI baseline of $12.50) were used their NPV8 of an expanded project would increase to roughly £4.70/sh (£2 + £2 * 1.35). And for those that like to use the fully derisked DCF value that's £9.40/sh. This doesn't take into account the increase of Tin prices to above £30,000/t in recent times.
I make it that an 77p per share EMH is 8% of a fully derisked expanded spot based lithium post-tax NPV8 of £9.40 per share.
The Cinovec project is particularly sensitive to lithium prices. Just how high will lithium prices continue to rise? If negotiations are yet to be finalised I'd wager someone will blink soon! ;-)
Corrections appreciated!