Member Info for SmartPunter

Gremini

If Helix Exploration successfully transitions to the 2.5% concentration found at Ingomar Dome while the Qatar supply is offline, they could negotiate contracts at $1,500–$2,200/Mcf. This would generate an estimated $55M–$86M in annual Free Cash Flow, supporting a market capitalization between $826M and $1.3B, and an implied share price between $6.89 and $10.83.

Claude AI:

Bottom Line

The current £56m mcap is pricing HEX as a pre-revenue explorer — but it's now a cash-generative producer operating into the tightest helium supply market in years. The analyst consensus of 93p (£174M mcap) was the pre-Qatar base case. With Qatar offline and offtake conversations beginning this week, the realistic near-term re-rating is £150–350M, implying 80p–185p per share. The blue sky scenario, if the crisis deepens and spot prices blow out, is considerably beyond that.

$1200-1300 per mcf is what we should expect from an off take agreement.

News of the raise came out yesterday. That would explain the fall.

More mud-shifting and promisies.

33% of worlds Helium production has disappeared and a the share price of company with an open offer of an off-take agreement... goes down.

>> Qatar halts output of LNG, associated products

Helium production stopped.

https://www.reuters.com/business/energy/saudi-aramco-shuts-ras-tanura-refinery-after-drone-strike-source-says-2026-03-02/

REE are nor a rare earth deposit.

Well the chairman is a billionaire and has his own Private Office.

99.5% and Brazil PEA due any day.

$1.8bn npv upgrade.

Lots of news

Missed this

B. Updated Revenue at European Prices (Full SEG+ basket included)

NdPr 1,817t $160/kg 95% payability $276.2M

Dy 60t $930/kg 70% payability $39.1M

Tb 20t $3,500/kg 70% payability $49.0M

Yttrium 213t $270/kg 70% payability $40.2M

Samarium 256t $15/kg 70% payability $2.7M

Gadolinium 128t $100/kg 70% payability $9.0M

Europium 42t $30/kg 70% payability $0.9M

Total Updated Annual Revenue at European Prices $417.1M

Revenue uplift versus Interim Study +$184.5M (+79%)

Pt1.

STEP 1 — CONFIRMED ANNUAL PRODUCTION

Phalaborwa is expected to produce ca. 1,817 tpa of NdPr oxide at 99.5% purity and ca. 1,159 tpa of a SEG+ MREC product of 99.5% purity containing 719 tpa TREO. The November 2025 Yttrium RNS separately confirmed 213 tpa of yttrium oxide within that SEG+ basket.

Estimated annual SEG+ element breakdown:

Dysprosium 60 tpa (within 80 tpa Dy+Tb, approx 3:1 Dy:Tb ratio)

Terbium 20 tpa (within 80 tpa Dy+Tb)

Yttrium 213 tpa (explicitly confirmed in Nov 2025 RNS)

Samarium 256 tpa (largest single SEG element by mass)

Gadolinium 128 tpa (estimated from basket remainder)

Europium 42 tpa (smallest SEG group element)

Total SEG+ 719 tpa TREO

STEP 2 — PAYABILITY

Rainbow's own published economic modelling used a conservative 70% payability for the SEG+ mixed product. This reflects its form as a mixed rare earth carbonate rather than separated oxides. For NdPr, as a separated 99.5% oxide, 95% payability is industry standard and appropriate.

STEP 3 — PRICING COMPARISON

Chinese domestic prices (from user-supplied SMM data, 27 Feb 2026) versus current European / ex-China assessed prices. The European premiums reflect Chinese export controls imposed from April 2025 across heavy and medium rare earths, creating acute supply scarcity outside China.

NdPr Oxide

Chinese domestic $114.57/kg

European assessed $160/kg (approx 40% premium, driven by export controls)

Dysprosium Oxide

Chinese domestic $208.55/kg

Chinese FOB $327/kg

European assessed $930/kg (up 105% in 2026 YTD)

Terbium Oxide

Chinese domestic $840/kg

Chinese FOB $1,192/kg

European assessed $3,500/kg (conservative; European spot has reached $4,200)

Yttrium Oxide

Chinese domestic $8.88/kg

European assessed $270/kg (midpoint of $220-$320 per Nov 2025 RNS)

Samarium Oxide

Chinese domestic $2.12/kg

European assessed $15/kg (subject to export controls since Apr 2025)

Gadolinium Oxide

Chinese domestic $33.79/kg

European assessed $100/kg (significant European premium post export controls)

Europium Oxide

Chinese domestic $21.63/kg

European assessed $30/kg (modest premium; not on highest USGS risk list)

STEP 4 — ANNUAL REVENUE BUILD

A. Original Interim Study Revenue (Chinese prices, NdPr plus Dy and Tb only, Sm/Eu/Gd/Y valued at zero)

NdPr 1,817t $111/kg 95% payability $192.0M

Dy 60t $340/kg 70% payability $14.3M

Tb 20t $1,875/kg 70% payability $26.3M

Sm/Eu/Gd/Y — — not modelled $0.0M

Total Interim Study Annual Revenue $232.6M

B. Updated Revenue at European Prices (Full SEG+ basket included)

NdPr 1,817t $160/kg 95% payability $276.2M

Dy 60t $930/kg 70% payability $39.1M

Tb 20t $3,500/kg 7

Pt2.

Revenue uplift versus Interim Study +$184.5M (+79%)

STEP 5 — EBITDA AND NPV RECALCULATION

Phalaborwa's cost base is largely fixed. Processing phosphogypsum at surface requires no mining, hauling or crushing, creating very high operating leverage to revenue. Total estimated annualised opex of approximately $120M is consistent with the project's published AISC of $485/t across approximately 1,900 tpa magnet REO equivalent extended to full operations.

Interim Study European Prices (Full SEG+)

Annual Revenue $232M $417M

Annual Opex (est.) ($120M) ($120M)

Annual EBITDA $112M $297M

EBITDA uplift multiplier 1.0x 2.65x

Implied NPV10 at 2.65x uplift applied to $611M base approximately $1.62B

Scenario Revenue EBITDA Implied NPV10

Conservative $380M $250M approximately $1.35B

Base Case $417M $297M approximately $1.62B

Upside $470M $340M approximately $1.85B

STEP 6 — SHARE PRICE IMPLICATIONS

At the current market cap of £122M (approximately $153M) against an updated NPV range of $1.35B to $1.85B (approximately £1.07B to £1.46B):

NPV Discount Implied Market Cap Share Price (644M shares)

80% pre-DFS £214M to £292M 33p to 45p

65% DFS done £374M to £511M 58p to 79p

50% financed £535M to £730M 83p to 113p

The current 19.90p share price reflects an 86 to 91% discount to a European-priced NPV, effectively pricing in near-total development failure.

The critical point is this. The $611M NPV in the Interim Study assigned zero value to samarium, europium, gadolinium and yttrium — four elements now commanding dramatically elevated European prices following Chinese export controls. The DFS will include all four. Management has publicly committed to this. It is not speculative upside. It is a confirmed and quantified modelling gap in the existing published numbers.

Once the DFS incorporates the full SEG+ basket at European prices, a conservative pre-DFS valuation implies the stock should trade above 33p on fundamentals alone. The base case on financing closure points to 58 to 80p. The current price does not reflect this.

Pt3.

Key Sources

SX Adoption Yields 99.5% Pure Rare Earth Products (25 Nov 2025)

https://www.investegate.co.uk/announcement/rns/rainbow-rare-earths-limited-npv--rbw/sx-adoption-yields-99-5-pure-rare-earth-products/9254607

Yttrium Price Surge Improves Phalaborwa Economics (24 Nov 2025)

https://www.investegate.co.uk/announcement/rns/rainbow-rare-earths-limited-npv--rbw/yttrium-price-surge-improves-phalaborwa-economics/9251844

Interim Study confirms Phalaborwa viability (16 Dec 2024)

https://www.investegate.co.uk/announcement/rns/rainbow-rare-earths-limited-npv--rbw/interim-study-confirms-phalaborwa-viability/8612161

Phalaborwa Update — 96% purity confirmed saleable (18 Sep 2024)

https://www.investegate.co.uk/announcement/rns/rainbow-rare-earths-limited-npv--rbw/phalaborwa-update/8422152

DFC to fund proposed $50M TechMet investment (5 Dec 2023)

https://www.investegate.co.uk/announcement/rns/rainbow-rare-earths-limited-npv--rbw/dfc-to-fund-proposed-50m-techmet-investment/7921407

Not financial advice. European prices used are current spot assessments and may not reflect achievable offtake terms, which will depend on product specifications, counterparty negotiations and prevailing market conditions at time of DFS completion.

This is serious,

Executives at two North American firms that buy yttrium to make coatings told Reuters they needed to temporarily pause production due to shortages. One is also now turning away smaller and offshore customers in order to conserve supply for larger clients, which include certain engine makers.

Another firm in the coating supply chain recently ran out of material and stopped selling products containing yttrium oxide, according to a source with direct knowledge of the matter.

In simple terms, lithium is very reactive, so when it reacts its forms very strong bonds which are hard to break. Copper and gold are the opposite.

Lithium is far more complex to recover. There is no comparison to PREM

The 'peace talks' are theater for Trump.

US is vastly over priced.

Europe, small caps especially, are not.

Https://www.mining.com/web/acid-not-copper-is-paying-chinas-smelters-but-will-it-last/

It takes 200 tons of sulphuric acid to make 1 ton of NdPr from most mines.

Rainbow, however, consume a tiny fraction (6%) of this due to the pre-cracked phosphorgypsum.

>>you sound like kid.

he knows what he's doing; talking *******s to ramp the price so he can sell.