GROC Funding15 Dec 2025 14:38
I have done some research and calculations into my models, I am predicting GreenRoc will require around £500 million in costs to get the Amitsoq Mine and the pilot AAM Processing Plant to stable production levels.
Using similar cases in the past , I am predicting:
Debt financing (50-60%): $250-300M (EIFO pathway, project finance)
Equity financing (25-35%): $125-175M
Strategic/Offtake prepayments (10-15%): $50-75M
GreenRoc might get away with 20-25% offtake payments for a larger miner for a supportive role in the process so I think it's possible we see less than $150 million in equity financing.
Assuming on-schedule timeline (near/at first production), successful DFS with results in line with PEA, project valued at 0.25-0.35x NPV (typical for near-production juniors), mine NPV (post-tax 8%): $179M, processing plant NPV: $621M, then combined NPV: ~$800M.
My model calculates on a EOY 2028 timeline:
Bull Case: 0.40x NPV ($320M), £260M EV, 1.5B diluted shares, Target 17-18p
Base Case: 0.30x NPV ($240M), £195M EV, 2.3B diluted shares, Target 8-9p
Bear Case: 0.15x NPV ($120M), £97M EV, 3.0B diluted shares, Target 3-4p
Looks a decent risk/reward here on a long-term basis. I'm dipping my toes.