RE: EBITDA & P/E15 Sep 2018 13:44
Key unknowns/uncertainties for me are:
- Pipeline adjustments, depends on timing of production within quarter and trend in prices;
- Prices, assumed current spot. Anything could happen with Rhodium and its now 30% of revenue;
- By product revenue. They have only recently started disclosing this, iridium and ruthenium prices have been going up, maybe there is also some chrome but I'm not sure;
- Full feedstock supply and plant availability. Always a risk with not owning the mines, constant threat of industrial action and the Eskom power issues
- production estimated at lower end, could be some upside;
- working capital movements (always difficult);
- production and efficiency. I believe they have a list of production enhancing or cash cost reduction initiatives up their sleeves. This could support growth in production/earnings from 2021 onwards;
- Lannex: previously they said this would close in 2019 but in the lastest pres its going out to 2021 at least;
- Echo, I haven't assumed any impact from next Echo modules, could be some big upside there;
- Lesedi, made a small profit for 2018, could be some upside there if they can get cash costs down
- Grasvally might be worth something but PGM assets unlikely to have any value at this point.
I have ignored dividends but my divided model suggests that they can pay out $80m over the next five years, fully fund their capex and still have a cash buffer.
All my own research and opinions.