RE: ATM5 Jun 2019 16:15
Hi James0309.
The problem here is that it appears a number of investors are trying to use the Mokopane Tin scoping study as a figure for Uis costs. 993444 has conveniently ignored my reply regarding this. There are no confirmed costs for Uis because resource data is very old and they are currently proving up the resource via drilling/study to create a feasibility study. As a company it makes sense not to confirm a cost figure until you actually know that what you have been told is in the ground actually is. With new techniques there is also good upside potential. According to the May 2019 presentation the resource should be confirmed H1 2019 so by the end of this month.
At present the figure to use has to be the one in the recent interview with Proactive. Anthony stated that costs would be in the region of $15,000 - this is the first time I have heard production costs mentioned for Uis. "Region" could be slightly over, could be slightly under. Naturally this makes a large difference if comparing to the Mokopane cost, if the cost at Uis is $15,000 that's a cost difference of almost 5% which is huge, $750 per tonne on 5,000 tonnes is extra cost of $3.75m.
Using the tin target of $22,000 p/t:
$22,000 - $15,000 = $7,000 x 5,000t = $35m profit
$22,000 - $14,276 = $7,724 x 5,000t = $38.62m profit
Using a realistic average of $20,000 p/t:
$20,000 - $15,000 = $5,000 x 5,000t = $25m profit
$20,000 - $14,276 = $5,724 x 5,000t = $28.62m profit
When talking about a company valuation that's a big difference:
Tin @ $22k/t
$35m > £27.65m
$38.62m > £30.5m
Tin @ $20k/t
$25m > £19.75m
$28.62m > £22.61m
Assuming 1bn shares in issue post phase 2 (personally I think it will be more) then for tin only:
At an average $22,000 p/t:
$35m > £27.65m = EPS of 2.765p > P/E 10 = 27.65p
$38.62m > £30.5m = EPS of 3.05p > P/E 10 = 30.5p
At an average $20,000 p/t:
£19.84m = EPS of 1.975p > P/E 10 = 19.75p
£22.48m = EPS of 2.261p > P/E 10 = 22.61p
So that's a 3p a share difference just on quoting an incorrect costs value or basically almost the current share price!
We can double those figures for 10,000 tonne production.
I have not included anything for Tatalum (as yet ratio tin:tantalum unconfirmed) or Lithium (as yet production unconfirmed).
When Afritin have completed their Uis drilling, modelled the resource thoroughly and completed the feasibility study we should have better figures to go on. In the interim we may get an initial handle based on phase 1 production but any future value will have to come via the feasibility study as lower production = higher cost purely from boots on the ground. There should be an economy of scale to work with.
If anyone spots any errors in the above happy to be corrected.
One thing is for sure that if we look only at the tin then there is tremendous upside from here. Add in other production as well and we are looking at a potential 20 bagger or more and that's before talking