RE: Let The Re-Rate Begin26 Nov 2021 16:28
Ivor - No.
No one knows what the share price will be as no one knows what the construct will be for the Vermelho project yet.
The share price would have to take account of finance, JV structure, debt, equity at the time, nickel price at the time, planned production level, plant needed and more. The DFS will help a lot but even then we will not know the share price.
We also don't actually know the NPV, the one we have been using is from the HZM PFS work done, but the DFS will really set out the nature of the investable project.
What we can do is speculate...
Planned production level 29 - 50Kt.
Capex required - $700 - $1000m
Ni price at production in line with wood Mckenzie $26k
50:50 JV with Teck as the construct, Teck putting up $600m+ towards construction for their 50% stake.
NPV smaller scale ~ $6Bn, larger scale $10Bn. Could be more with a more expensive / aggressive production plan.
I would take a wild assed guess HZM using a second equity round to fund their stake of Vermelho as well as more debt, but with Araguaia in or close to production that could be at 20p a share. Let's say for the sake of argument another 1bn shares for in round numbers 5Bn shares in total circulation.
5Bn shares, share price would include Araguaia value ($2Bn NPV) with $26k Ni and 50% stake in Vermelho ($3-5Bn NPV). That gives a share price of about $1 to $1.40, or 75 to 100p ish.
As you can see lots of moving parts, which is why no one actually knows. One thing I can say with a high degree of certainty when Araguaia and Vermelho are in production is the share price will absolutely not be anywhere near 6.5p.
Could you wait 5 years for a 10-15x return?