Price targets and why29 Nov 2022 09:09
There are lots of ways of calculating price targets here, personal or corporately.
Starring with the obvious NPV based one. Loosely Araguaia Stage 1 NPV is around £1Bn at the current Ni price. If that's all the company had, and it made it into nameplate production, that would be the company baseline valuation. That translates to about 380p a share, as recently validated by BoA. Their current valuation (12 month target) of 190p is 0.5x NPV for stage 1.
Stage 1 can be more or less valuable based on the Nickel price. If it rises, as almost everyone expects, then the NPV goes up sharply. In round numbers about 50m per $1000 on the nickel price.
Araguaia Stage 2 adds between £750m (original HZM estimate) and £1.2Bn to the NPV. If they get that far, which seems unlikely, then in 2026 the company valuation should be 650-700p based on Araguaia alone.
I don't believe Vermelho will ever get to production under HZM ownership. Having a FS makes its valuation investable, 10% of £2.5Bn NPV could be added, or around 100p per share.
Aside from NPV we could use Orion and La Mancha price entry points and return targets. Both bought the bulk of their shares at 140p with a stated aim of 3-5x return, or 420 - 700p per share. Aligning with NPV and their 3-5 year investment timescales means they are aiming to sell for that valuation after Stage 1 full production, Vermelho FS in hand, with A2 in build. I'd guess they are really aiming at over 500p in around late 2024 into 2025.
Glencore started their stake at 10p a share in old money, or 200p in new. I still think Glen will be the most likely buyers, but when and at how much is anyone's guess. My guess would be at a similar point, nameplate production for A1. Its the point where they get the fastest return on capital and biggest upside regardless of price. I am hoping for an Orion / La Mancha auction between Glen and Vale, or others to push the price up.
Other wild cards could happen. Partnership on Vermelho, I think a sale seems less likely. Three way partnershio between Tesla, HZM and Glen anyone? Who knows what that would mean for valuation. I don't think it will happen until credibility has been established by getting A1 to production.
For my own target I like income based targets. $250m from A1 annually would put them between $1.5 and $2.0Bn on a PE or eps basis with a still huge upside. That's 450-500p in round numbers. So... My current price target is 500p by 2025.