dilution21 Mar 2023 09:26
Just to illustrate the effect of the dilution here. Assuming my median estimate for equity had come to pass (admittedly based on the $430m capex estimate published in the DFS) and we'd ended with 2.5bn pre consolidation shares, and no second raise. Also assume current shareprice factors the convertables as equity, so the 'effective' mcap of Horizonte should be the fully diluted mcap assuming current equity price.
Current effective mcap: £380m * fully diluted shares in issue 330m / current shares in issue 268m = £468m
Shareprice at 2.5bn shares pre consolidation: £468m / 125m shares = £3.74
So if we had 2.5bn shares and no convertables, at current nickel price, with current macro, with current mcap, shareprice would be £3.74. The fact it isn't is due to, in no particular order, the war, the banks, Covid (incidentally the 2-3 yr gap between DFS and financing was due to Covid and will almost certainly have impacted not only the shareprice equity could be completed at but also the total capex. Capex would have been much lower in 2019 than in 2021).
So, we could be £3+ right now but we aren't. But in a years time we should be - if the build completes on time and on budget. GLA