Peer comparison AGY vs ORE. Disclaimer- I don't hold either I genuinely just want healthy discussion
ORE is a fair company to use for a comparison as they are both brine producers, Argentinian, and are producing or nearly producing LiCo3
Assumptions-
-Forward looking market which is already pricing in future production.
-LCE sale price is same for both companies therefore an independent variable (using ORE’s Maq pres we find US13,500/t)
-AGY opex/t is the same as that of ORE (AGY have no indication of the true opex).
-FX at .70 (again, same for both companies so independent).
-Fixed costs (office costs, cost of freight, royalties etc) are correspondingly even for both companies (IE ORE’s ~10x production means ~10x more fixed costs as AGY therefore they balance out and are independent). This is optimistic in AGY’s favour (due to a larger company's economies of scale)
-sovereign risk is independent (both Argentinian)
-discount ORE’s other initiatives eg LiOH plant and 29% stake in AAL to ZERO
Using above assumptions we can perform a price comparison of price to EBITDA ratios
AGY.
Stage 3 of 90% interest in 1500 tpa LCE. Current price US$13500/t (AU$19285 @.7FX). Estimated opex (ORE Maq pres) = US4356/t ($AU6222)=EBITDA Margin of 13063pt.
Max 1500 tpa = AU$19.5m * 90% = AU$17.6mpa
Mcap 266m (hotcopper) = 15.1 P/EBITDA
Is this too high?
ORE.
Current production PA ~12,208tpa @66.5% (Maq presentation- amount SOLD. Note this production figure is incredibly conservative- forward looking market would be considering increased production to total 42,000tpa from expansion, and this year’s production closer to 12,600t) @ Gross margin US9177 (AU$13110)
13110*12208 = AU$160m EBITDA *.665=AU$106.4m
Mcap 1.5bn(hotcopper) = 14.1P/EBITDA (conservative as they have AU$522m cash in the bank- an EV multiple would be more suitable even though ORE has debt)
So the market is saying ORE is not only cheaper or (paradoxically) “less” valuable (15.1 vs 14.1 ratios), but I can also buy its less risky assets (currently in production and fully supplying their product), a potential ~3x increase in production within a few years, an AU$55m interest in AAL and a future LiOH facility all for free. Sold.
Having said this, there is a descending triangle in play which would only need a fundamental catalyst eg offtake partner to pop. I still agree there might be short term speculative money to be made here technically however from an investment standpoint, ORE is the better candidate but not by a long shot.
I will reiterate I just want healthy discussion, if my figures are misleading or I forgot to carry the 1 let me know. Cheers
- Forums
- ASX - By Stock
- AGY
- A peer comparison
A peer comparison
- There are more pages in this discussion • 11 more messages in this thread...
You’re viewing a single post only. To view the entire thread just sign in or Join Now (FREE)
Featured News
Add AGY (ASX) to my watchlist
(20min delay)
|
|||||
Last
12.5¢ |
Change
0.000(0.00%) |
Mkt cap ! $175.5M |
Open | High | Low | Value | Volume |
13.0¢ | 13.0¢ | 12.5¢ | $8.978K | 69.19K |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
25 | 794530 | 12.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
13.0¢ | 261866 | 10 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
25 | 795556 | 0.125 |
31 | 1035938 | 0.120 |
16 | 620369 | 0.115 |
14 | 680049 | 0.110 |
11 | 1100619 | 0.105 |
Price($) | Vol. | No. |
---|---|---|
0.130 | 261253 | 9 |
0.135 | 563788 | 13 |
0.140 | 706066 | 12 |
0.145 | 1045490 | 12 |
0.150 | 857162 | 18 |
Last trade - 10.21am 02/05/2024 (20 minute delay) ? |
|
|||||
Last
13.0¢ |
  |
Change
0.000 ( 0.15 %) |
|||
Open | High | Low | Volume | ||
12.5¢ | 13.0¢ | 12.5¢ | 167000 | ||
Last updated 10.32am 02/05/2024 ? |
Featured News
AGY (ASX) Chart |
The Watchlist
BPH
BPH ENERGY LTD
David Breeze, MD & Executive Chairman
David Breeze
MD & Executive Chairman
SPONSORED BY The Market Online