Some will remember I posted this analysis during 2020 before the prospective Angel Nickel (ANI) acquisition.
The info I've taken from the presentation to Macquarie in May 2021. Of course, since production from ANI is not expected to commence until Q32022 this is a 'prospective' valuation. It also largely ignores the nickel matte aspect of production, which is I understand may close the payability ratio (from circa 85% - conservatively used in the analysis, to 1).
With a final instalment to pay off on ANI the shares on issue may increase further, which would reduce the valuation per share, but not majorly.
Inputs 1 ER 0.78 2 SP $1.08 3 Nickel price (US/ton) $18,300 4 5 6 Mine New 7 Hengjaya Nickel RKEF Project (HNI) Ownership 80% 8 Ranger Nickel RKEF Project (RNI) Ownership 80% 9 ANI Project (ANI) Ownership 80% 10 11 Hengjaya Nickel RKEF Project (HNI) Production (tonnes) 17,280 12 Ranger Nickel RKEF Project (RNI) Production (tonnes) 17,280 13 ANI Project (ANI) Production (tonnes) 36,000 14 15 Nickel price ($US, tonne) 18,300 16 Cash cost ($US, tonne) 8,650 17 Payability 85% 18 EBITDA margin (/tonne) 6,905 19 20 Hengjaya Nickel RKEF Project (HNI) EBITDA 119,318,400 21 Ranger Nickel RKEF Project (RNI) EBITDA 119,318,400 22 ANI Project (ANI) EBITDA 248,580,000 23 Total ($US) 487,216,800 24 25 Number of shares NIC 2,531,200,000 26 EBITDA/share ($ US) NIC 0.192 27 US:AUD 1.82 28 EBITDA/share ($ A) 0.247 29 Price $1.08 30 31 PE* (EBITDA) 4.38 32 Estimated fair value PE 10.00 33 Estimated fair value price $2.47
Now, this analysis doesn't include corporate tax due to the concessionary period still having circa 5 years to run, say 4 years when we churn out the cash at double the volumes. Management will surely look to increase dividends, perhaps significantly, during this period. My person opinion is that the nickel price is also set to move over US$20,000 by the end of the year.
Good luck to all holders, especially those who have weathered this slow H1 of the year. I think the patience will be rewarded.
Have a good long weekend and as always DYOR.
- Forums
- ASX - By Stock
- Valuation
Some will remember I posted this analysis during 2020 before the...
-
- There are more pages in this discussion • 275 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 NIC (ASX) to my watchlist
(20min delay)
|
|||||
Last
91.5¢ |
Change
-0.005(0.54%) |
Mkt cap ! $3.925B |
Open | High | Low | Value | Volume |
92.0¢ | 93.5¢ | 90.5¢ | $4.980M | 5.421M |
Buyers (Bids)
No. | Vol. | Price($) |
---|---|---|
2 | 43892 | 91.5¢ |
Sellers (Offers)
Price($) | Vol. | No. |
---|---|---|
92.0¢ | 78454 | 5 |
View Market Depth
No. | Vol. | Price($) |
---|---|---|
2 | 43892 | 0.915 |
5 | 118615 | 0.910 |
8 | 171121 | 0.905 |
12 | 187174 | 0.900 |
3 | 56429 | 0.895 |
Price($) | Vol. | No. |
---|---|---|
0.920 | 78454 | 5 |
0.925 | 89891 | 5 |
0.930 | 56674 | 2 |
0.935 | 203587 | 9 |
0.940 | 663428 | 13 |
Last trade - 16.10pm 02/10/2024 (20 minute delay) ? |
Featured News
NIC (ASX) Chart |