a lot of people with CFDs got out because of risks.
MMX is good value at these prices.
Merrill Lynch:
Financials adjusted for issue, and Q4 cash report preview
We maintain our buy $7/sh price target on our new valuation metrics which has
NPV down 1% to $5.79/sh on our estimate of the recent issue and on a larger
June half operating loss following a closer examination of the quarterly cash
report to March. We still see potential valuation upside to $9/sh if the company
delivers the project milestones expected, and additional upside potential if the JV
ends up owning the infrastructure. At time of writing, we do not know the exact
outcome of the issue.
Infrastructure ownership fight no impact on our view
Infrastructure is a benefit to MMX, but from our view, is irrelevant to our current
valuation and price target, because we never placed a positive value on the
infrastructure asset. We believe the Mitsubishi deal will stand with or without
infrastructure.
Three way fight for the infrastructure
Murchison (MMX) and Midwest (MIS) and now WestNet have submitted
proposals to own and operate the infrastructure through various structures. We
document the timeline that led to this situation, and show maps of the various
proposals.
Trend eps x 14.5+$5.17/sh today, plus cash of $2.85/sh
We are forecasting 0.63cps earnings in 2013, which is a long way out. MMX
should trade on around 14.5x those earnings (because they are based on trend
iron ore prices) which prices MMX at $9.10/sh. Discounting to today at 10%pa,
that share price has an NPV of $5.17/sh. In addition, MMX should potentially
return spare after tax cash of $2.85/sh in H1 2008E. The discounted 2013 share
price and the cash total $8/sh, or $9/sh if no tax is paid on the sale.
Issue to promote next growth story
Issue a rare opportunity for flow in tightly held stock
Murchison is raising $100m through a non underwritten placement, priced by
book build, for corporate purposes. We have a price target of $7/sh, an NPV of
$5.79/sh on conservative assumptions, and realistic valuations on NPV and PER
that point to $9/sh in 12mths, excluding the value of any infrastructure assets.
We have assumed 18m shares were issue to raise $100m. We have also
checked our FY07 estimates with the March Qtr cash flow statement, and
decided to increase the level of fixed cash costs in the 6mths to June 2007. As a
result, earnings in A$ have been reduced by $10m in 2007, due to increased start
up costs and need for working capital at Jack Hills Stage 1.
We believe earnings in the forward years benefit at this stage from the additional
interest income from the issue, but this is likely to be spent relatively soon.
The NPV has slipped 1% from $5.85/sh to $5.79/sh due to our assumption that
the issue is at a discount to our NPV (ie dilutive), and also due to the higher
operating costs factored into the 2007 and 2008 Stage 1 start up.
The Quarterly cash flows are discussed in detail later.
Issue to be used for potential acquisition, not
infrastructure
In comment quoted Sydney Morning Herald, Executive Chairman Paul Kopetjka
said that the issue would be “good news, and that Murchison was preparing to
enter its next phase, which could include an expansion (ie acquisition - ML) into
other steel making materials and perhaps coking coal and manganese”.
Good track record of spotting resource potential
We believe the raising has little to do with the Jack Hills iron ore project, and
much to do with the next leg of the company’s share price growth. The
management have a track record of spotting resources assets with potential, and
we believe this issue is likely to be used to seed a growth opportunity, that
depends on action now, rather than after the final cash from the Mitsubishi buy in
receipt around March 2007.
a lot of people with CFDs got out because of risks.MMX is good...
Add to My Watchlist
What is My Watchlist?