FAR (ASX) Funding Options

Originally posted by Kfann: ↑

Hi all,

Xin Nian Hao! Long time, no comment. Samo was disappointing but SP has been more so...none of us are happy about it either. That's enough of the obvious.

I dusted off my old ECM hat and FAR model (yes, I have one) and had a look at what challenges our FAR team are facing. The good news is that there should be no equity raised for the project below 9.5c. That's my calculated cross-over point at which the dilution of a 100% equity raise equates to what FAR needs and what they could get for a partial project sale.

Lots of my professional assumptions here so please feel free to make your own. The point is not to debate the specific absolute numbers but to understand how various financing options may get ruled in or out.

First: what does FAR need (at a minimum)? Ok...we know the project (phase 1) cost to first production is US$2000m (using Cairn's US$800m stated figure) of which 50% is expected to be project debt funded (CN quote). So this leaves FAR looking for US$150m equity (A$211m at 0.71). But FAR will also need a minimum of A$40-50m for ongoing admin and exploration outside of SNE (might allow for one other exploration well before SNE spits). So all up FAR need a minimum A$260m to equity finance their 15% WI and some spending coin.

Second: Value the project interest at what it could be realistically sold for in today's market. Everyone here has at least 20 opinions on this but for what its worth, my model is currently spitting out a median possible sale price of A$556m. (Note: this is of course lower than a full life NPV10 given buyers CAPM require a higher return). Whether right or wrong, this equates to A$37.1m/% (which my gut feel says could be a tad optimistic in this market to be honest).

So the question becomes....At what SP would an equity raising equate to a sale of project interest?

Quadratic equations always look messy on a forum but the upshot is that the cross-over SP is approximately 9.5c.

A CR at this price would (raising A$260m) dilute shareholders by approximately 33%. On the other side, if FAR sold a 5%WI (also diluting shareholder's project interest by 33%) for A$37.1m/% they would/could get A$185m.

The quadratic solves that this would provide the A$141m FAR would require for their remaining 10% And provide $44m for extra spend.

So, bottom line is...its much less dilutory to sell a Project interest if SP is below 9.5c. So the boys, girls and advisors (no doubt acting more so than usual in the clients best interest. Hah!) at 530 Collins will be pulling all stops to get a competitive bid process going which I hope is being coordinated with any possible/rumoured CNE sell-down.

This is, of course, only true if you can get $37.1m/% in a sale.

So, IMHO, ordinary share capital is currently out of the picture for project equity.

But I do see the possibility of a duel project sale-down with either a premium placement (10% at 9-10c) or a rather complex mezzanine/off-take.

FWIW, I still dont think a T/O is a material option. All industry players will attempt to negotiate a project sale first and use a corporate bid only as a last resort. I dont believe FAR's 15% interest is strategic enough to warrant the uncertain and drawn-out public hassle for a major who will have to get Farjoy and Meridian onside (>15c) first.

This is by far, the worst performing 'successful' investment I've ever had over the past 6 years (8c entry). But it is a fantastic and rare 'privilege' to follow such a world-class discovery.

Cheers,

Expand

Great Quote, which I expect many can empathise with.

"This is by far, the worst performing 'successful' investment I've ever had over the past 6 years"

Our current valuation is now under $300M AUD, so you can buy ~130M barrels plus all of the other development opportunities for about $1.6.US barrel. Makes a mockery of PE when we're in litigation to pay $2.20 to increase our share.

If someone lobs in a cheeky half billion bid to take us out, I'd be more than happy with that.
Can out all of this success behind us and move on.

No.	Vol.	Price($)
2	5993	50.0¢

No.

Vol.

Price($)

5993

50.0¢

Price($)	Vol.	No.
50.5¢	5982	1

Price($)

Vol.

No.

50.5¢

5982

No.	Vol.	Price($)
1	2000	0.500
2	28930	0.480
2	70000	0.475
3	84150	0.470
2	60000	0.465

No.

Vol.

Price($)

2000

0.500

28930

0.480

70000

0.475

84150

0.470

60000

0.465

Price($)	Vol.	No.
0.520	50000	1
0.530	10000	1
0.540	22471	1
0.550	82295	3
0.590	5000	1

Price($)

Vol.

No.

0.520

50000

0.530

10000

0.540

22471

0.550

82295

0.590

5000

(20min delay)
Last 50.0¢		Change -0.015(2.91%)		Mkt cap ! $46.20M

Open	High	Low	Value	Volume
52.5¢	52.5¢	50.0¢	$45.91K	88.73K

Great Quote, which I expect many can empathise with. "This is by...

ChemX Materials kicks off first stage works at WA high purity alumina pilot

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

Lithium Universe (ASX:LU7) board visits Quebec to engage key stakeholders

Ava Risk Group expands US presence with A$0.7M Substation Deal

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

Larvotto identifies new exploration target at NSW's Hillgrove, boosting shares by nearly 20%

Microcap Wrap: 5 explorers with news out today

Silver Mines models five new calderas close to 396Moz Bowdens deposit

Recce's R327 found effective against E.coli during clinical trial

Wealth Within weighs in on shock 4% inflation read – and stocks that could survive the gloom

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Great Quote, which I expect many can empathise with. "This is by...

Top Stories

ChemX Materials kicks off first stage works at WA high purity alumina pilot

Week 26 Wrap: Cerberus of inflation barks – rents, electricity & fuel – and world watches two elders bicker

Lithium Universe (ASX:LU7) board visits Quebec to engage key stakeholders

Ava Risk Group expands US presence with A$0.7M Substation Deal

Sun Silver gets that drill to thrill feeling from high grade hits at Maverick Spring

Larvotto identifies new exploration target at NSW's Hillgrove, boosting shares by nearly 20%

Microcap Wrap: 5 explorers with news out today

Silver Mines models five new calderas close to 396Moz Bowdens deposit

Recce's R327 found effective against E.coli during clinical trial

Wealth Within weighs in on shock 4% inflation read – and stocks that could survive the gloom

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News