'Show your working out'29 Sep 2025 09:41
Seen all sorts of forecast for the sp following sign-off, but every time I read one I am bamboozled as to how the number is arrived at. If you are just plucking a number out of your hole, or basing your estimate on nothing more than a percentage gain from our current sp, then you should state that.
What I'd love to see though, would be people posting their forecasts along with back-up. If you are going to suggest that the sp will be 2p, 3p, 4p, etc following sign-off, then explain how you have arrived at that conclusion. That's the really important part that lets people decide whether to consider the validity of what you are saying.
The most pessimistic NPV that I can reasonably come up with (only 1.05moz, 15% discount for time, 20% discount for jurisdiction, $1,100/ oz AISC, etc) is 9p. Even with a huge discount for historic sp impacting sentiment, traders-sell-off, etc, etc. I can't see any way that the post sign-off sp will be anything less than 5p. More likely to be in the 6p-7p range, and there is every chance of seeing 8p+ if sentiment flips from fear to greed.
Working out for 9p NPV:
1.05moz@ $3,800/oz PoG, less $1,100/oz AISC x 80% for KEFI = $2,268,000,000 = £1,678,320,000
Less 20% for Jurisdiction risk = £1,342,656,000
Assuming 7-year mine life = £191,808,000 pa cash-flow (KEFI themselves expect £300m pa, so this is incredibly pessimistic)
This give NPV (just for TK) of £798,001,788
Add on say £30m for SA assets (analysists reckon £50m-£75m)
Divide it by all the shares and warrants (9.6b, and ignoring all the funds we'd get from the warrants) gives a KEFI NPV sp of 0.9p
This is the worst reasonable case that I can come up with. Reserves are more likely to be triple the 1moz, gold is likely to be $4k when we start and rising over next decade, exchange rate is also likely to move in our favour. Yet with all that the reasonable NPV is still 9p.
I get that the market might not immediately go straight to the NPV, but even it was to apply a 50% discount, that's still nearly 5p.
What is more likely to happen over the next 12 months is that, KEFI becomes a really good speculative play (similar to GGP with Scallywag - only with much less risk!). With only 1moz of gold declared, the next step is further exploration to update the DFS, as well as under-ground mine study. It doesn't take a genius to work out that this will likely triple the gold reserves, and it won't be long before the market is starting to speculate on that. With 3moz (everything else the same), then NPV becomes 24p per share.
I fully believe that by this time next year KEFI will be well on it's way towards that, and at least 12p per share, helped along by gold prices and positive news from our Saudi assets.