RE: Broker note25 Nov 2021 08:34
Once we get to Production they see valuation at 77p (H2 2022 people!)
"Upside
Capital looks undervalued on all metrics; against our conservative DCF and certainly
against its peers (see below) set against a current market value of £20m (11.3p/sh).
However, we see further upsides to our valuation: resource expansion, de-risking and
transition to producer status.
We expect the resource to be expanded: The licence area contains many areas not fully
investigated. To this end, Capital has drilled for a resource expansion after engaging the
Geological Survey and Mines Bureau in Sri Lanka to drill 500 auger holes. The drilling
programme began in early October with assay results now expected in Q1 2022
De-risking has been achieved by government acceptance of the EIA (23.11.2021) and
when Capital gains its First Industrial Mining Licence, we will reduce our risk rating further.
We expect these catalysts to be instrumental for funding, followed by construction (12
months) and commissioning. With the inclusion of 100% of our NPV10, the fair value for
Capital would rise to 66p/sh.
Transition to producer status and steady-state production would allow us to value the
company on financial multiples. As Table 2 shows, forward EV/EBITDA and P/CF multiples
are currently ~3.5x. Using our valuation model (Table 3), this would imply a valuation of
~$180m, which, using an exchange rate of 1.35:1, would translate into 77p/sh."