$1.27bn NPV. $332m EBDITA up to $3.576bn MCAP17 Mar 2026 07:48
$1.27bn NPV. $332m EBDITA up to $3.576bn MCAP
MCAP AND SHARE PRICE IN PRODUCTION — MULTIPLE SCENARIOS
Current state: 644m shares at 27p = £173.9m / $235m mCap (per PDF, 11 March 2026)
For Phalaborwa, $326m capex with DFC $50m already committed. Assuming $100m equity raise pre-DFS at ~50p (diluted confidence), adding ~200m shares → 844m diluted. Uberaba capex funded at JV level by Mosaic — no RBW equity dilution.
│ VALUATION METHOD USD mCap GBP mCap p/share p/share │
│ (644m undiluted) (844m diluted) │
├────────────────────────────────────────────────────────────────────────────────────────┤
│ 1.0× attributable NPV10 $1,147m £850m 132p 101p │
│ 1.3× attributable NPV10 $1,491m £1,105m 172p 131p │
│ 1.5× attributable NPV10 $1,721m £1,275m 198p 151p │
│ │
│ 5.0× EBITDA (gold miner peer) $1,490m £1,104m 171p 131p │
│ 8.0× EBITDA (REE/tech premium) $2,384m £1,766m 274p 209p │
│ 10× EBITDA (US listing/MP Mtls) $2,980m £2,207m 343p 261p │
│ 12× EBITDA (full crit. minerals) $3,576m £2,650m 411p 314p │
└────────────────────────────────────────────────────────────────────────────────────────┘
The 5× EBITDA case uses GGP's current trading multiple as the floor. The 10-12× range reflects MP Materials (MPUS) and Lynas-type re-rating for a western, DFC-backed, ex-China rare earth producer with US exchange listing.
GGP COMPARISON
GGP trades at ~600p, £4.0bn mCap, with an EV/EBITDA of 4.75× as of mid-March 2026. MINING.COM Revenue for the last half-year was A$977m, implying ~A$1.95bn annualised, and GGP has ~672.9m shares in issue.