Broker Note1 Nov 2018 16:37
WH Ireland just published a comprehensive 24 page illustrated note available via Research Tree.
"This plan, coupled with the considerable economic returns expected, and the certainty of a significant part of the revenue over commissioning, make this project a compelling investment for the longer term. We set our risked fair value at 49p/sh (60p)."
"Our risked fair value for Sirius Minerals is 49p/share based on:
Production of 10Mt/yr polyhalite in 2025, rising to 13Mt/yr by 2027 (funded from cash flow) and rising to 20Mt/yr in 2030 (again funded from cash flow and also requiring a small additional permit)
7.2bn shares in issue after a) full conversion of the U$400m convertible bonds in issue; b) the $50m equity issued as part of the Hancock royalty agreement and; c) our worst case scenario of an additional $500m in funding for the additional capital required achieved as an equity raise at 25p/sh).
This also assumes that the Phase 2 funding is completed on time in Q1 2019 to fund $3bn of senior debt.
Risk at 60% based on a subjective assessment of stage of project funding , construction and product adoption for the full scale.
Using standard PE ratios for the larger mining companies of 10-15x (current forward PE for large mining companies). With earnings per share for Sirius projected at 13Mt/yr and 20Mt/yr of 12p (2027) and 20p (2030) we could easily arrive at a fair value in Sirius of upwards of £2.00/sh.