RE: hum14 Mar 2018 11:47
Utretcht - to add a few points to Ragnar's very good summary:
1. Net Debt: as of end of Dec 17, HUM had cash of $40m and debt of $60m. Considering they have not reached commercial production, the costs will still outpace cashflow from gold sales, so you're probably looking at net debt of circa $30m end of Q1 '18.
2. AISC is $700
3. Estimated production of 132,000 in 1st year (clock starts upon commercial production) and 107,000 thereafter.
4. All-in Cost: so in 1st yr, HUM have said they may spend $10-15m on Exploration, which is to increase Life of Mine and ultimately increase production so will no doubt be classed as "non-sustaining". This will not be in AISC. Interest charges on the $60m debt are also not included in AISC. Not sure of exact interest rate, but if we conservatively say 10%, it would be $6m pa. There are then other costs, Capex, separate Liberia Dugbe project etc. So let's say in total $25m is not included in Yanfolila's AISC. In 1st year on per Oz basis, this adds $189oz to the AISC ($25m divided across 132K oz). So you're looking at an All-in cost of $889oz ("back of fag packet"). So at current Gold price ($1,325 - $889) and based on 132K, in 1st year you're looking at free cashflow of $57.6m. That is phenomenal and would mean after only 1yr in production, being cashflow positive already. I'm being bit more conservative than HUM management who have stated $70m free-cashflow.
5. Potential Upside
- Commercial production due anytime now. Will confirm mine is operating as planned and bring lot of attention to HUM, but wider market will probably want to see a couple quarterly results in commercial production to ensure 132K will be met.
- 1m Oz outside current Yanfolila plan with drilling to firm this up and increase LoM. This will get HUM to all important 10yr+ LoM
- Targeting >150,000oz from Yanfolila alone end of 2020
- HUM own 34% of Cora Gold, small explorer drilling near HUM site. Any gold concentrate could be transported and processed at HUM site thereby increasing production. HUM could charge a toll or just take out/ acquire Cora in its entirety.
- Cashflow positive after 1st yr chaning risk profile dramatically and potential for dividends, organic growth and M&A
- Dugbe mine in Liberia has 4.2m Oz. Optimised DFS being prepared. Lower grades but with such a large resource and only 40miles from main port to get infrastructure in etc., surely at $1,300+ gold they can make this viable. There are mines across Africa with grades of less than 2g/t than have all-in costs of less than $1,000. Admittedly of course each mine is different.