RE: Small16 Jan 2020 11:30
Key valuation section from the report by Hannam:
We have assumed an ilmenite price of US$200/t and a WACC of 8%, more conservative than
the PFS inputs of US$232/t and 5%. However, based on the potential size of the Resource, we
have modelled 17 years of production beyond the 9-year PFS Reserve. We have also stripped
US$45m from the capex budget and assume 12% lower unit operating costs in real terms. On
this basis we reach an NPV of US$253m for Dundas, to which we apply a 0.8x multiple. We
then add US$40m for Disko and Kangerluarsuk (vs ~US$100m historical spend), and US$20m
for JAYβs Finnish assets. Adjusting for working capital and G&A, we derive a total Decβ20E
SOTP of ~US$254m or 20p/sh, implying 126% upside to the share price. Furthermore, we note
for every US$10/t delta in ilmenite we would see a ~US$40m change (~16%) in our Dundas
NPV, equivalent to a ~2.6p change in SOTP; marking-to-market for current ilmenite prices of
~US$230/t, this would imply ~40% further upside to our PT.