Go back to basics24 Mar 2021 22:35
If we assumed Luika has 380,000 reserves ounces to mine out and only 600,000 ounces are converted to resources within the constraints of AISC data. The return generated at $1300 gold price after all taxes is $196M or £140M over 10 years. This would give a share price of 9.5p minima for this operation alone, giving no value for Singida and Kenya West. It assumes current cash wipes out all existing debt. This assumes £11M as a minima earned each year after tax and the company does not get its VAT refunded from the past overpayment.
If we assumed they sold the Kenya asset for $10M as a write off fire sale the share price hits 10p.
If we assume Singida was well below $1500 gold price on a much lower IRR rate The share price is 12.5 minima.
This assumes no effort to convert Singida resources into reserves and just write off all its resource value. If it was converted on an AISC rate of $1200 per ounce and profit net was just $50 per ounce on 600,000 ounces , the added value is just 2p more per share to give 14.5p. These are incredibly pessimistic figures and do any of us really think $1350 gold is coming back. If it did I can imagine the demand for physical gold would be astronomically huge.
The company has given very high IRRs for Singida and West Kenya assets but they have also scaled them back to give lower figures if gold was in a bear market. Those high IRRs give 30-40p share prices. 20p share prices would be hit at $1500 gold IRRs. I do understand lower calls on sentiment, but the bottom line is the real cash flow generated. In Q1 the average gold price sold is likely to hold $1785 per ounce. If the company was making net profit at $300 per ounce on 18,000 ounces they would have added $5.4M on the bottom line £3.8M or around 0.35p increased net value per share. They will of course pay a third of it on divi and the remainder towards debt repayments. The current share price on Shanta has gold somewhere between $1475-$1500. The share price is seriously smashed up here on fire sale estimates.