H&P research note out, small excerpt..14 May 2021 11:42
Valuation: SOTP increased to 12.5p, with 50% further upside at current tin price We have updated our model to reflect solid production and stronger than expected tin prices to date. We have also increased our near-term tin price assumptions to reflect higher spot prices, although we leave our long-term (post 2023E) price unchanged at US$20,000/t. However, this is partially offset by a rescheduling in our model of P1 optimisations to assume a slower ramp up in tantalum and lithium recoveries, as testing is still in progress. Despite increasing our target multiple on P2, we have deferred our assumed first output from P2 by ~18 months to end CY24E, as we expect ATM’s focus to remain on optimising P1, advancing studies on P2 and completing infill drilling required to prove Uis’ Inferred tantalum and lithium Resources up to a Reserve standard. Furthermore, the fully diluted share count has increased on the inclusion of the newly placed shares, plus options and shares issued to management earlier this year. As a result of these changes our risked SOTP valuation increases by a modest 7% to 12.5p per share (as at Feb’22E), 105% above the current share price, although we note at the current 3m forward price of ~US$30,000/t our valuation would increase ~50% to 18.8p.