RE: Broker Note Hannam4 Jul 2022 10:05
"....The revisions to our estimates follow release of PFS results on 20th April and the
technical report filing on 1
st June. Key changes include a reduction in throughput
to 25Mtpa vs. 30Mtpa in our previous, pre-PFS model, as the study “right-sized”
the project to a robust base case compared to the 50Mtpa PEA. Reserves of
558Mt @ 0.58% Cu & 0.52 g/t Au (vs. our previous 959Mt assumption) offer a
25-year mine life (vs. 33-years). We also tweak assumed royalties in-line with
the PFS, increasing the Franco-Nevada royalty rate to 1.27% (from 1.00%) due to
production provisions in the agreement, and reducing the government royalty
rate to a flat 3% vs. 5-8% previously. Assuming prices of US$8,500/t Cu and
US$1,850/oz Au, this generates life-of-mine EBITDA of US$27bn and FCF of
US$14bn, giving a 4.2-year payback and an NPV8% of US$3.4bn at Jun’23E (or
US$3.6bn immediately pre-capex), a ~30% like-for-like cut vs. previous H&Pe. ..."
cont'd