RE: Revised TP higher29 Sep 2016 13:09
NI - I believe the Smelter and Zani Kodo are both hugely significant - the Smelter more so as it is closer to hand, lead to profit and long-term potential restart of refinery.
Potential of Smelter:
a) If you assume price per ton to ASA of $9,371/tn (85% of $10.5K/tn spot)
b) Deduct AISC estimate of $5,000/tn
c) Left with $4,371 profit x 8,500tn production target = $37.15m profit per year. More if Nickel Spot can increase, but with Indonesia exports partly offsetting Philippines mine closures, l'll leave it near current spot.
d) Does not take into account 7m per year to pay $30m 5yr bond ($20m bond + 10% interest), so even after this you have $30m profit (75% to ASA - $22.5m). This is more than potential $21m Profit for Freda (70K oz x $350 profit based on AISC of $1,000).
e) However the above does also not take into account potential profit from treating PGM metals from the likes of Amplats, Mimosa etc. Profit from this could be significant.
2017 could shape up to be a very good year too - Smelter restart, Zani, Copper results and restart of larger scale Diamond operations and beginnings of commercialisation of Agriculture sector.
The above does not take into account changes in Spot Prices. Based on Bindura Nickel and Freda Gold alone, you're looking at $43.5m + profit.