Hannam and Partners3 Mar 2022 08:44
Valuation: Dec’22E GBp25.8/sh target price implies 93% upside
We roll our valuation to Dec’22E and tweak our throughput and grade profile to mirror GGP’s release for our SLOS model. We continue to assume a subsequent block caving operation will be developed within the lower grade breccia zones, commencing production in 2029 (vs 2028 previously). We maintain our gold and copper price assumptions at US$1,850/oz and US$8,500/t respectively alongside a 5% WACC to reflect the tier-1 jurisdiction. This drives a target price for GGP of US$1.27b or GBp25.8 per share, based on our DCF model as well as a US$100m valuation for the remainder of GGP’s exploration assets, offering 93% upside.