RE: Annual Results13 Apr 2026 17:06
I understand the general negativity and frustration as a long term holder myself. Just spent some time reminding myself of why we're here and what's coming next. Annoyingly this is spread across 6 different RNS and 2 youtube videos with NB from Oct 25. Summary:
FEED
- Agreed to work with CC6 (announced in Oct)
- Cost of 4.1m USD
- Duration 6 months
- Start date not mentioned, i have placeholder in my head as Jan-June 26 basis agreement announced in Oct but nothing published to say this is in progress and pretty major question mark
- FEED completion is major step in banks lending money and converting EPC proposal to binding agreement
- Next catalyst for a rerate to circa 25p
New CBS
- Unlike the original CBS product, this is not included in the FS
- MOU agreed with MasterTyre in China for 300kt annual offtake - non binding and financials TBC
- New CBS is worth slightly less than the original which is ballparked at 500 USD so lets assume 400USD
- At 200kt production, this is worth 90m/year
- Production of this can begin before main mine is built providing early cash flow (albeit i doubt anywhere near that 200kt figure!!)
Funding
- We're all very aware of the 3 equity fund raises from Nov-March
- NB and MD involved in all of these which is good!
- At fixed FEED cost of 4.1m and using the cash burn of 0.3m/month, the company is out of cash by July
- Raise of further 1.5m likely based on the past 3 and that would provide enough liquidity until end of 2026
- Ideally, they can delay fundraise until post FEED to raise at better levels... in reality i expect NB and MD to continue to fill their boots at <10p levels, particularly as they will know the progress of the FEED
- Assuming we level off around 22p post FEED and minor raise, funding of the required balance to build the mine would still be substantial and i would expect a 20% dilution in due course to raise this (not basis anything published but just own digging and a bit of AI guidance... make of that what you will!)
Valuation (assumes NPV of 1bn post new CBS factored in. No additional value of enhancements to the mine design, good loan terms via China or efficiencies around the dry milling )
- Post FEED: 20% of NPV is 200m USD = 150m GBP = ~30p, call it 25p for a splash of conservatism
- Fully funded: 50% NPV is 500m USD = 375m GBP = 75p - major caveats here around how the funding works and dilution etc but safe to say 50p+ !
Timeline for news and next milestones:
End of April: Annual results, can use this to verify key assumptions above RE cash and hopefully guidance on FEED timeline which can help infer the rest
FEED Completion
EPC proposal turned binding
None of this mentions Vanadium price which is obvs key to a vanadium mine but somewhat less important atm given we're not producing yet and the mine life gives plenty of time for ups and downs. Good to see a price remains above the production cost by about 1$/t and 4 $/t above the cost net of by product