Westhouse Note25 Apr 2012 18:20
Some more detail:
20 April 2012
Strong Buy
Standing on the edge of a new frontier...
With the promise of further positive news flow from Frontier in the coming months, we reiterate our Strong Buy rating and highlight the potential for an additional 3.5p to be added to our 8.5p TP. Benkala, the 1.56Mt JORC compliant flagship copper project, is expected to enter production in June, with output guided to 3.5-5.0kt of cathode-grade copper in 2012. Frontier’s other assets, such as the Benkala sulphide deposit and the Baitemir copper project, are also expected to add considerable value in the near and longer term. As JFK
once said, “we stand today on the edge of a new Frontier.”
Valuation
Frontier is trading on a price/sales multiple of 1.5x and 0.9x, respectively, based on our estimates for 2012 and 2013. By comparison, Central Asia Metals (CAML.L), which is due to enter production at its Kounrad copper project, and is also in Kazakhstan, is trading on comparable consensus estimates of 5.3x and 2.4x, for 2012 and 2013, respectively.
Opportunities
• At a price of 5.1p/share, Frontier is trading on FY2012E and FY2013E price/sales multiples of 1.5x and 0.9x, respectively. As Benkala enters production, and given that it is the company’s flagship project, we would expect to see the share price rerate further. At our target price of 8.5p/share, Frontier would still only be trading on 2.3x and 1.5x, based on the same multiples for 2012 and 2013.
• Benkala holds 183kt of oxide resource and 1,378kt of sulphide resource. The current valuation for the sulphide deposit is based on a peer comparison methodology. As Frontier demonstrates the economic viability of the whole project through its exploration programme, and with Benkala already mining the oxide deposit, we would expect the current valuation of $72m for the sulphide deposit to increase.
• We currently ascribe no value to Frontier’s copper projects in the Naimanjal Licence Area, the most advanced of which is Baitemir. Frontier is due to publish a JORCcompliant maiden resource for that project in 2012.
• Frontier’s initial estimates have also suggested that Baitemir could produce c.19kt copper pa. Together with full ramp-up of production of the Benkala oxide deposit, we estimate this could take Frontier’s total annual production to close to 40kt copper.
• The company is due to publish a bankable feasibility study (BFS) on Benkala. The BFS will provide an up-to-date review of operations and of ways to improve operating efficiencies. It may also provide an opportunity for a further restructuring of Frontier’s debt; there is c.$54m currently of interest bearing debt and credit.
Part 2 to follow