Datt Capital
  • About
    • Our Firm
    • Investment Philosophy
    • Our Team
  • Investment Products
    • Absolute Return Fund
    • Small Companies Fund
    • Fund Reports
    • Invest Online
  • NEWS & INSIGHTS
    • Blog
    • Media
    • Press
  • Contact

An Alternative Perspective
Latest insight from the Datt Capital team

Adriatic Metals - The Next Steps

17/5/2020

 
Following on from our recent update on Adriatic Metals Serbian acquisition, we share some thoughts on the short term outlook for Adriatic.

Adriatic aim to complete a Pre-feasibility study ('PFS') on the Vares Project by September 2020 and a Definitive Feasibility Study ('DFS') by January 2021; having previously completed a Scoping Study on the project in late 2019. The Scoping Study had highlighted the world-class economics of the Vares project with the key metrics being:
Post Tax NPV8 of USD$916
Post Tax IRR of 107%
Capex payback period of 8 months
LOM Capex of US$178 million (inc. 30% contingency)

Since the completion of the Scoping Study, we note that Adriatic have made material progress on a number of fronts. The company have successfully discovered mineralisation outside the maiden Mineral Resource Estimate ('MRE') area on which the Scoping Study was based on. Phase 2 metallurgical testwork has led to materially better outcomes than those assumed in the Scoping Study itself with the new copper concentrate proposed being 95% payable vs only 30% assumed in the study. We estimate that a revised MRE has the potential to increase ore tonnage by at least 25% at a similar grade as the initial MRE. We estimate the combination of the increased MRE and payable metal may lead to a larger NPV8 figure in the PFS relative to the previous Scoping Study. We estimate that an NPV8 of circa USD$1.2 billion (AUD$1.85 billion, 0.65 FX) using similar metal price assumptions as assumed in the Scoping Study, may be achieved in the PFS.

As such we consider Adriatic to be extremely undervalued trading at a fully diluted value of around AUD$250 million which is only circa 14% of our estimated NPV8 figure for the PFS. We have noted in the past that high-quality projects generally trade or transact at small discounts to NPV - HERE. 

Adriatic's management team are directly aligned with shareholders via their substantial shareholdings in Adriatic. They have a track record of obtaining maximum value from funds spent and being cost-conscious evidenced by the recent disclosure that they are running $2 million under budget for the PFS works. There is a strong incentive to reduce dilution for the existing shareholders and preserve the value of their own holdings. Adriatic have disclosed that they are funded until the completion of the BFS and may require additional capital at some stage next year.

We believe that it may be prudent to sell a royalty over the Vares project after the completion of the BFS. This would minimise dilution for existing shareholders given the present large value differential, provide a large capital injection and cover a large portion of the project's CAPEX requirement. 

A net smelter royalty ('NSR') is a very common form of royalty in the mineral space. Usually, it is calculated as gross revenue less transport, insurance, and refining costs. A rough rule of thumb we like to use is that a 1% NSR is equivalent to a 4-5% working interest in the royalty property. 

An NSR owner benefits in a number of ways:
  • Low risk - the first dollar invested in an NSR is the last dollar spent
  • Bespoke to project and is tailored to project specifics - eg can contain buyback provisions and other special clauses
  • positive exposure to underlying commodity price without direct production cost risk
  • a relatively liquid and transferable asset

Some factors that determine the value of an NSR are:
  • quality of orebody - higher value ore and a long mine life can lead to a higher NSR value
  • the current stage of the project - more certainty around the project's financial and operations lead to higher NSR values
  • time-frame to production - the shorter time to production the better
  • monetary environment (interest rates) - low-interest rates lead to lower NSR hurdle rates

A recent NSR transaction was where the market-leading royalty company, Franco-Nevada, created a 1% NSR over Solgold's Alpala project in exchange for US$100 million. This project is at a similar stage to Adriatic with a PEA/scoping study having been completed in 2019. The NSR was sold over this project to fund DFS study costs vs Adriatic that would require capital to bring the Vares project into production. An NSR created over the Vares project would be highly sought after and highly valued given the world-class nature of the orebody, project financial metrics and near-production status; and we believe may attract a similar valuation as the Solgold royalty.

Once the Vares project is producing, surplus cash flows could be invested in the development and exploration of its numerous brownfield and greenfield prospects across Bosnia and Serbia. We feel there is clear potential for Adriatic to evolve into a mid-tier miner once Vares is developed. The recently acquired Serbian assets provide another valuable expansion opportunity in addition to the clear exploration potential remaining in Bosnia

We believe the key Catalysts over the short term remain: 
  • achieving exploitation permits for Rupice & Veovaca
  • the release of an updated JORC MRE for Rupice and Kizevak
  • delivery of a PFS & BFS for the Vares project


Disclaimer: This article does not take into account your investment objectives, particular needs or financial situation; and should not be construed as advice in any way. The author holds shares in Adriatic Metals (ADT).

Comments are closed.

    Archives

    September 2023
    July 2023
    November 2022
    August 2022
    June 2022
    May 2022
    March 2022
    February 2022
    December 2021
    November 2021
    September 2021
    August 2021
    May 2021
    March 2021
    February 2021
    January 2021
    December 2020
    November 2020
    September 2020
    July 2020
    May 2020
    April 2020
    March 2020
    February 2020
    November 2019
    January 2019

    RSS Feed

Datt Capital logo -- Australian boutique investment manager

Products

Absolute Return Fund
​Small Companies Fund

Resources

Funds Reports
​Invest Online
​Blog

Company

About Us
​Our Team

Support

Contact
The information on this website is prepared and issued by Datt Capital Pty Ltd (ABN 37 124 330 865 AFSL 542100) (Datt Capital). The information is intended for wholesale clients within the meaning of section 761G or 761GA of the Corporations act 2001 (Cth) (Corporations Act) and must not be made available to any persons that are “retail clients” for the purpose of the Corporations Act. 
​
Datt Capital is the investment manager of The Datt Capital Absolute Return Fund (Fund) which is available to wholesale investors only. Fundhost Limited (ABN 69092 517 087 AFSL 233045) (Fundhost) is the issuer and trustee of the Fund. An investment in the Fund will only be available through a valid application form attached to the information memorandum. Before making any decision to make or hold any investment in the Fund you should consider the information memorandum in full. The information contained on this website or in any email is not intended for distribution to, or use by, any person or entity in any jurisdiction or country where such distribution or use would be contrary to law or regulation, or which would subject Datt Capital or Fundhost Limited to any registration or other requirement within such jurisdiction or country. Datt Capital may provide general information to help you understand our investment approach. Any financial advice we provide has not considered your personal circumstances and may not be suitable for you. To the extent permitted by law, Datt Capital and Fundhost, their officers, employees, consultants, advisers and authorised representatives, are not liable for any loss or damage arising as a result of any reliance placed on this document. Information has been obtained from sources believed to be reliable, but we do not represent it is accurate or complete, and it should not be relied upon as such. Datt Capital and Fundhost do not guarantee investment performance or distributions, and the value of your investment may rise or fall. Past performance is not an indicator of future performance.
© COPYRIGHT 2025. ALL RIGHTS RESERVED.
  • About
    • Our Firm
    • Investment Philosophy
    • Our Team
  • Investment Products
    • Absolute Return Fund
    • Small Companies Fund
    • Fund Reports
    • Invest Online
  • NEWS & INSIGHTS
    • Blog
    • Media
    • Press
  • Contact