HAV (ASX) Kalkaroo Copper Project Peer Comparison

Originally posted by Clark888: ↑
Kalkaroo Copper Project Peer Comparison

I have been focussing on separating Havilah from the mining junior pack by articulating why Havilah has the best risk-reward equation.

For the first peer comparison, I have used Havilah's flagship Kalkaroo project (in South Australia) alongside Sandfire Resources Limited's next flagship T3 Motheo project (in Botswana).

A comparison of Havilah's 18 June 2019 Kalkaroo copper-gold project PFS (revised for the 2 December 2020 ASX Media Release new LT metal prices) with Sandfire Resources Limited's T3 Motheo copper-silver project DFS/FID (ASX announcement on 1 December 2020).

The NPV for Kalkaroo is exactly two times the T3 Motheo project. It should be pointed out that Sandfire used a more favourable discount rate and FX rate. It is also highly likely that Sandfire will only end up with 85% of the T3 Motheo project once the Botswana government backs into the project.

Column 1 Column 2 Column 3
1
Kalkaroo Copper-Gold Project (South Australia)
T3 Motheo Copper-Silver Project (Botswana)
2
Company
Havilah Resources Limited
Sandfire Resources Limited
3
Ownership of project
100%
100% (subject to 15% back in by Botswana government)
4
Status
PFS published 18 June 2019; Mining Leases granted; ownership of land on which project is located is via Kalkaroo pastoral lease; PEPR not yet granted
DFS published 1 December 2020; FID approval; Environmental Impact Assessment approved; land not yet acquired for the project and infrastructure; Mining Licence not yet granted
5
Pre-tax NPV A$
A$903 million
A$451 million
6
IRR
26% (based on original PFS long-term copper price of US$2.89/lb and gold price US$1,200/oz)
25%
7
Discount rate
7.5% (2019 real)
7% (2020 real)
8
A$/US$ exchange rate
0.75
0.70
9
Copper price (long-term)
US$3.10/lb
US$3.16/lb
10
Gold price (long-term)
US$1,500/oz
-
11
Silver price (long-term)
-
US$17.92/oz
12
JORC Ore Reserve
474,000 copper tonnes; 1.4 million gold ounces. 90% in 'Proved'; 10% in 'Probable' classification
360,000 copper tonnes; 15.6 million silver ounces. All in 'Probable' category
13
Copper cut-off grade
Saprolite gold resources 0.2 g/t gold cut-off grade, while for the main Kalkaroo copper-gold resource a 0.4% CuEq cut-off grade
0.44% copper cut-off grade
14
Average production (as recovered metal) anticipated
Approximately 30,000 tonnes copper and 72,000 ounces gold p.a.
Approximately 26,500 tonnes copper and 1.1 million ounces silver p.a.
15
Life of mine (processing)
Minimum 13 years
Initial 12.5 years
16
Waste: Ore ratio (including pre-strip)
3.5:1
6.0:1
17
Mine distance to nearest port
~350 km (road and /or rail) to Port Pirie, South Australia
~1,000 km by road to Walvis Bay, Namibia

Sources for above table:
Kalkaroo https://www.asx.com.au/asxpdf/20190618/pdf/445xm614yw5s9f.pdf
T3 Motheo https://cdn-api.markitdigital.com/a...access_token=83ff96335c2d45a094df02a206a39ff4

Cheers

These are only my thoughts and it does not constitute investment advice. Before acting on any information you read and before making any financial or investment decisions, you should always consult your advisor(s) or other relevant professional experts.
Expand
Thanks for your observations @Clark888

I first became aware of HAV in 2006 and enthusiastically bought the hype surrounding Kalkaroo, Muteroo, Portia, the uranium assets, the geo-thermal assets, then the iron ore assets......its 2021 and the sp is a long way south of the money I paid way back then.

They have the same assets, why is this time any different?

No.	Vol.	Price($)
2	21997	23.0¢

No.

Vol.

Price($)

21997

23.0¢

Price($)	Vol.	No.
23.5¢	25477	2

Price($)

Vol.

No.

23.5¢

25477

No.	Vol.	Price($)
2	21997	0.230
1	45422	0.225
1	12636	0.210
2	222456	0.200
1	5220	0.190

No.

Vol.

Price($)

21997

0.230

45422

0.225

12636

0.210

222456

0.200

5220

0.190

Price($)	Vol.	No.
0.235	25477	2
0.240	151436	4
0.245	89934	1
0.250	10000	1
0.260	29889	3

Price($)

Vol.

No.

0.235

25477

0.240

151436

0.245

89934

0.250

10000

0.260

29889

(20min delay)
Last 23.5¢		Change 0.010(4.44%)		Mkt cap ! $74.41M

Open	High	Low	Value	Volume
22.5¢	24.0¢	22.5¢	$92.88K	408.5K

Thanks for your observations @Clark888I first became aware of...

ASX hits all time high out the gate on Friday trades following bullish US inflation data

Nimy to raise $1.21M to explore 'newsy' WA targets

BHP dips as WA nickel suspended after A$6B hit; losses eased by US CPI and forewarning

Bitcoin investors need to know the risks

Immutep reports strong response rate from immunotherapies treating carcinomas

SKS Technologies wins US$90M award to supply power to international hyperscale data centre in Melbourne

Almonty locks in govt agreement for tungsten oxide plant in South Korea

Week 27 Wrap: ASX hits all time high; CBA shares' two realities; US inflation hits 3% ahead of China plenum

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

Nanocap Middle Island Resources kicks off Barkly copper-gold drill run – a potential IOCG-style NT project

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

	Column 1	Column 2	Column 3
1		Kalkaroo Copper-Gold Project (South Australia)	T3 Motheo Copper-Silver Project (Botswana)
2	Company	Havilah Resources Limited	Sandfire Resources Limited
3	Ownership of project	100%	100% (subject to 15% back in by Botswana government)
4	Status	PFS published 18 June 2019; Mining Leases granted; ownership of land on which project is located is via Kalkaroo pastoral lease; PEPR not yet granted	DFS published 1 December 2020; FID approval; Environmental Impact Assessment approved; land not yet acquired for the project and infrastructure; Mining Licence not yet granted
5	Pre-tax NPV A$	A$903 million	A$451 million
6	IRR	26% (based on original PFS long-term copper price of US$2.89/lb and gold price US$1,200/oz)	25%
7	Discount rate	7.5% (2019 real)	7% (2020 real)
8	A$/US$ exchange rate	0.75	0.70
9	Copper price (long-term)	US$3.10/lb	US$3.16/lb
10	Gold price (long-term)	US$1,500/oz	-
11	Silver price (long-term)	-	US$17.92/oz
12	JORC Ore Reserve	474,000 copper tonnes; 1.4 million gold ounces. 90% in 'Proved'; 10% in 'Probable' classification	360,000 copper tonnes; 15.6 million silver ounces. All in 'Probable' category
13	Copper cut-off grade	Saprolite gold resources 0.2 g/t gold cut-off grade, while for the main Kalkaroo copper-gold resource a 0.4% CuEq cut-off grade	0.44% copper cut-off grade
14	Average production (as recovered metal) anticipated	Approximately 30,000 tonnes copper and 72,000 ounces gold p.a.	Approximately 26,500 tonnes copper and 1.1 million ounces silver p.a.
15	Life of mine (processing)	Minimum 13 years	Initial 12.5 years
16	Waste: Ore ratio (including pre-strip)	3.5:1	6.0:1
17	Mine distance to nearest port	~350 km (road and /or rail) to Port Pirie, South Australia	~1,000 km by road to Walvis Bay, Namibia

Thanks for your observations @Clark888I first became aware of...

Top Stories

ASX hits all time high out the gate on Friday trades following bullish US inflation data

Nimy to raise $1.21M to explore 'newsy' WA targets

BHP dips as WA nickel suspended after A$6B hit; losses eased by US CPI and forewarning

Bitcoin investors need to know the risks

Immutep reports strong response rate from immunotherapies treating carcinomas

SKS Technologies wins US$90M award to supply power to international hyperscale data centre in Melbourne

Almonty locks in govt agreement for tungsten oxide plant in South Korea

Week 27 Wrap: ASX hits all time high; CBA shares' two realities; US inflation hits 3% ahead of China plenum

Infini soars 50% as company reveals it could’ve just made uranium history – redefining what it means to be “high grade”

Nanocap Middle Island Resources kicks off Barkly copper-gold drill run – a potential IOCG-style NT project

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News