VALUATION - DCF + P/NAV12 May 2026 16:07
I have run some numbers using a DCF NPV calculation, then applied a P/NAV, given the stage we are at and risk level. Interesting output using the following assumptions:
1. Gold price: $4,500 over life of mine
2. Discount: 18%
3. CAPEX: $340m + 15% over run buffer
4: Breakeven costs: $1,400 per/oz
5: 13.75 bn shares + 10% dilution
6. 140,000 oz per year - over a 7 year mine life
7. $25m net debt at PLC level
8. 83% stake in TKGM
9. Saudi = $70m attributable
10. GBP/USD = 1.35
The risk adjusted NAV per share is 3.46p - HOWEVER, then adjust for P/NAV (real world market execution risk for the stage it is at) = 1.76p.
So, the implied share price today on these inputs should be 1.76p.
First production is 5.82p.
Would think a few variables can change these numbers either way. BUT, from what it seems we are trading at under the implied price today. I suspect this is mainly due to overhang from the last placing (which was hefty). I believe this should have resolved itself by end of June. Or the market is pricing in lower assumptions on inputs or higher risk premiums. Time will tell.
At full nameplate (166k per year – 2029/2030) I calculate 7.42p.
Personally, I am holding for 6p. Again, this totally relies on assumptions and forecasts coming to fruition. There are also macro factors which can change the results, such as an equity or sector bear/bull market cycles and country specific risks. Also, plenty of micro factors can alter the company’s dynamics, such as M&A activity, corporate structure/management, etc etc. Plenty to think about and to ponder. This company is a risk and not for the faint hearted. As much as one can forecast and make assumptions, there are too many unknown variables.
Anyway, I don’t think I am unrealistic or too bullish/bearish either way. Just pragmatic based upon the evidence I see today. Not shaped by what happened in the past, but looking ahead and taking a view.