NIC

1.84%

80.0¢ nickel industries limited

Valuation, page-275

First 275 Last

AnDy62

3,352 Posts.

117

04/12/21

15:16

Post #: 58072790

Originally posted by AnDy62: ↑
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.
Expand
Interesting revisiting this post in June as we approach the end of the year.

Price then: $1.08 (Ni: US$18,300t)

Speculated patience would be rewarded and Ni price would end the year over 20k.

Current price: $1.41 (+2c dividend paid), Ni price just over US$20k.

Return: 31% capital gain + dividend (6 months).

Happy days. NIC made my portfolio's 2020, has come good in 2021 - bring on 2022! Should be another big one imo.

NIC Price at posting: $1.41 Sentiment: Buy Disclosure: Held

4 Upvote

0 Great analysis

Top Stories

RCE

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

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

LRV

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

SVL

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

Microcap Wrap: 5 explorers with news out today

AVA

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

SS1

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

LU7

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

CMX

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

There are more pages in this discussion • 1 more message in this thread...

First 275 Last

Add NIC (ASX) to my watchlist

(20min delay)
Last 80.0¢		Change -0.015(1.84%)		Mkt cap ! $3.428B

Open	High	Low	Value	Volume
82.0¢	82.0¢	80.0¢	$3.540M	4.399M

Buyers (Bids)

No.	Vol.	Price($)
13	159930	80.0¢

Sellers (Offers)

Price($)	Vol.	No.
80.5¢	104000	3

View Market Depth

No.	Vol.	Price($)
8	63109	0.800
4	24901	0.795
10	279948	0.790
8	149767	0.785
13	150318	0.780

Price($)	Vol.	No.
0.805	104000	3
0.810	40049	2
0.815	47596	3
0.820	52667	3
0.825	48049	2

Last trade - 16.10pm 28/06/2024 (20 minute delay)

NIC (ASX) Chart

Valuation, page-275

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

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

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

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

Microcap Wrap: 5 explorers with news out today

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

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

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

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

	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

Valuation, page-275

Top Stories

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

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

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

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

Microcap Wrap: 5 explorers with news out today

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

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

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

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News