Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Quote  |  Bullboard  |  News  |  Opinion  |  Profile  |  Peers  |  Filings  |  Financials  |  Options  |  Price History  |  Ratios  |  Ownership  |  Insiders  |  Valuation

Ivanhoe Mines Ltd T.IVN

Alternate Symbol(s):  IVPAF

Ivanhoe Mines Ltd. is a Canada-based mining, development, and exploration company. The Company is focused on the mining, development and exploration of minerals and precious metals from its property interests located primarily in Africa. Its projects include The Kamoa-Kakula Copper Complex, The Kipushi Project, The Platreef Project., and The Western Foreland Exploration Project. The Kamoa-Kakula Copper Complex project stratiform copper deposit with adjacent prospective exploration areas within the Central African Copperbelt, approximately 25 kilometers (km) west of the town of Kolwezi and about 270 km west of the provincial capital of Lubumbashi. The Kipushi mine is adjacent to the town of Kipushi in the Democratic Republic of the Congo (DRC) approximately 30 km southwest of the provincial capital of Lubumbashi. The 21 licenses in the Western Foreland cover a combined area of 1,808 square kilometers to the north, south and west of the Kamoa-Kakula Copper Complex.


TSX:IVN - Post by User

Post by guarantor1on Jan 10, 2022 7:16pm
394 Views
Post# 34301840

BMO re 2022 Guidance

BMO re 2022 Guidance

January 10, 2022 | 15:26 ET~

Ivanhoe Mines

IVN-TSX Rating Price: Jan-7 Target Total Rtn Outperform $10.69 $15.00 40%

2022 Guidance: Setting the Stage for Strong Performance

Bottom Line:

Ivanhoe announced 2022 production and cost guidance at Kamoa-Kakula of 290-340kt copper at cash costs of $1.20-$1.40/lb, which includes the second phase of the project coming online in Q2 and surpasses our conservative expectation of 279kt. 2021 copper production was 105,884t after surpassing the 100,000t upper end of guidance on December 22nd, and December throughput and recoveries were above design rates. 2022 is setting up to deliver strong production growth and establish Kamoa-Kakula among the largest copper producers world-wide.

Key Points

2022 guidance forecasts strong production from Phases 1 and 2. The 290-340kt guidance exceeds our previous 279kt expectation, and we are updating our estimates to 315kt of copper in 2022, comprised of 210kt from Phase 1 and 105kt from Phase
2. Ivanhoe's 2022 guidance suggests a ramp-up profile for Phase 2 similar to the impressive timeline achieved with Phase 1, leading us to increase our modeled Phase 2 production to 105kt (from 79kt) in 2022.

Cost guidance is roughly in line with our pre-guidance expectations ($1.19/lb) and puts cash costs at $1.20-$1.40/lb, similar to the most recent level of $1.37/lb seen in Q3. We have adjusted our modeled financials to match IVN's earnings reporting in Q3, but we expect further adjustments in the categorization of G&A and other costs impacting EPS and CFPS over the next few quarters, and we will continue to fine-tune our estimates.

2021 copper production surpassed Ivanhoe's latest guidance of 100,000t, which was revised higher from an initial 80-95,000t. We note that Phase 1 of Kamoa-Kakula now appears to be consistently operating at or above its design capacity of 200ktpa just 6 months after declaring commercial production on July 1st, and highlight December's 17% outperformance above design throughput and 88.5% recovery (vs. design recovery of 86%). Indications from management that the steady-state production is sustainable above design capacity means that we could see these elevated operating results become a long-term trend.

Phase 2 remains on track for early Q2 startup and sits at 80% complete, up from 70% last month. Construction activities are now focusing on electrical, control and instrumentation. For Phase 3, IVN guided that results from the PFS are expected in Q3; Phase 3 will have a larger capacity than Phases 1&2 and will include construction of a 500ktpa smelter.

page1image3117578608

Key Changes

page1image3117580816

Estimates Q4 / 21E

EPS $0.06

Previous $0.05

CFPS $0.06

Previous $0.05

EBITDA $(36)

Previous $65

2021E

$0.10

$0.09

$0.01

$0.02

$(94)

$140

2022E

$0.16

$0.05

$0.19

$0.43

$203

$551

page1image3117607872

This report was prepared by an analyst(s) employed by BMO Nesbitt Burns Inc., and who is (are) not registered as a research analyst(s) under FINRA rules.
For disclosure statements, including the Analyst Certification, please refer to page(s) 5 to 8.

page1image3117636736

Metals & Mining - International

Andrew Mikitchook, P.Eng., CFA

andrew.mikitchook@bmo.com

Kevin O'Halloran kevin.ohalloran@bmo.com

Legal Entity: BMO Nesbitt Burns Inc.

Analyst (416) 359-5782 Associate (416) 278-7023

12 10 8 6 4 2

2YR Price Volume Chart

page1image3117670464 page1image3117670752 page1image3117671040 page1image3117671328 page1image3117671616 page1image3117672192 page1image3117672640

00 Jul Jan Jul Jan

LHS: Price (C$) / RHS: Volume (mm) Source: FactSet

60 40 20

page1image3117683872

Company Data

Dividend
Yield
NAV

BMO Estimates
(FY-Dec.) 
2021E 2022E EPS $0.10↑ $0.16↑ CFPS $0.01↓ $0.19↓ EBITDA $(94)↓ $203↓ EV $10,413↑ $10,538↑ Consensus Estimates

in C$

1,208.1 $12,914 1.0x

in $

2023E

$0.14↓ $0.21↓ $341↓ $10,893↑

2023E

$0.47

2023E

NM 40.3x 32.0x

Q4

2021E

EPS $(0.01)

Valuation

2021E

P/E NM P/CFPS NM EV/EBITDA NM

2022E

$(0.03)

2022E

NM 44.3x NM

$0.00 SharesO/S(mm) 0.0% Market Cap (mm)

$10.47 P/NAV

QTR. CFPS

2021E 2022E 2023E

Our Thesis

In our opinion, Ivanhoe's portfolio of world-class development assets is undervalued by the market. With production from Kamoa-Kakula started in May, we expect a revaluation in the near and medium terms as the company graduates to a high-margin world-class producer.

Q1 Q2

Q3

$(0.02)a $(0.01)a $(0.02)a $0.06 $0.03 $0.04 $0.07 $0.05 $0.04 $0.04 $0.06 $0.06

Ivanhoe Mines - Block Summary Model

Income Statement

2021E 2022E

2023E

page2image2648331216

Sales Revenue 220

369

389

Operating Costs 0

0

0

EBITDA $(94)

$203

$341

ND/EBITDA (1.1)x

1.1x

1.7x

Depreciation 0

0

0

EBIT (94)

203

341

Less Net Interest Expense 24

14

13

Pre-Tax Profits (94)

203

341

Less Tax 1

58

164

Less Minorities 0

0

0

Net Income to Equity (24)

197

201

Adjusted Net Income to Equity 120

196

172

Cash Flow Statement

Balance Sheet

2021E 2022E

2021E 2022E

2023E

2023E

Operating Cash Flow 18

227

251

Investing Cash Flow (254)

(352)

(618)

Financing Cash Flow 585

10

(88)

Increase/Decrease in cash 348

(114)

(456)

Free Cash Flow (79.84)

(124.46)

(367.49)

Cash at Beginning of Year 263

611

497

Cash at End of Year 611

497

41

Total Current Assets 683

569

114

Total Assets 3,104

3,341

3,504

Total Current Liabilities 68

129

170

Total Liabilities 787

828

777

Minority Interest (117)

(117)

(117)

Shareholders' Capital 2,316

2,514

2,727

Net Debt 103

227

582

Net Debt/Equity 0.0x

0.0x

0.0x

Source: BMO Capital Markets, Company Reports

Ivanhoe Mines | Page 2

Valuation

Our valuation is based on a 10% discount rate, a 1.5x P/NAV target-setting multiple at our long-term commodity price assumptions.

Upside Scenario $18.00

Our upside scenario is based on 1.75x our NAV10% NPV/ share estimate at BMO metal price assumptions.

Downside Scenario $5.00

Our downside scenario is based on 0.5x our NAV10% NPV/ share estimate at BMO metal price assumptions.

-53%

Downside Scenario 5.00

Key Catalysts

Current Price 10.69

+40%

Target Price 15.00

in CAD

+68%

Upside Scenario 18.00

Ongoing updates on Phase 1 ramp-up and Phase 2 construction; updated PFS and details on sizing and timing of Phase 3; Kipushi and Platreef updates in 2022

Company Description

Ivanhoe is a mining development company with projects in South Africa and the Democratic Republic of Congo. Its Kamoa-Kakula project started production in May 2021. Its other assets are the Platreef PGE-Ni-Cu-Au development project in the Bushveld region of South Africa, and the Kipushi zinc/copper mine in the DRC.

IVN-TSX Glossary Company Research Models

January 10, 2022

Ivanhoe Mines | Page 3

January 10, 2022

Growing into a Leading Copper Producer

As the phased ramp up and expansion of the Kamoa-Kakula mine progresses, Kakula-Kamoa will transition into one of the top copper producers globally. Exhibit 1 shows the top 10 copper mines in 2020 along with their estimated 2023 copper production. We have added Kamoa-Kakula’s phased developments and note that the Phase 3 mine coming online late in 2024 would have been the third largest mine globally in 2020.

Exhibit 1: Kamoa-Kakula’s nameplate production compared to 2020’s top copper mines.

page3image3195873376

1,200 1,000 800 600 400 200 0

2020 Production

2023E Production

Kamoa Kakula Phased Development (shown cumulatively)

page3image3195889664 page3image3195889952page3image3195890240 page3image3195890528page3image3195890816 page3image3195891104 page3image3195891520page3image3195892032 page3image3195892320 page3image3195892608page3image3195892896 page3image3195893184 page3image3195893472 page3image3195893760

Source: S&P Global, BMO Capital Markets.

Exhibit 1 highlights the relative lack of growth among the top copper mines – half are expected to have lower 2023 production compared to 2020, and only Grasberg and Kakula-Kamoa show a significant increase. We would also highlight that any capacity increase above the nameplate capacity for all three phases of Kamoa-Kakula (including Phase 3, where the chart assumes production matches Phases 1&2) would further increase the mine’s production and potential global ranking.

2022 Milestones and Catalysts

Ivanhoe is advancing multiple milestones and catalysts across its portfolio in 2022:

page3image3195963664

Platreef’s integrated development plan in Q1. The IDP will detail IVN’s plan for the development and expansions of the Platreef polymetallic mine. Previous Ivanhoe commentary has discussed accelerating the expansion to include Shaft 2 sooner into the production profile. Kamoa-Kakula’s Phase 3 prefeasibility study in Q3. The study will include an expanded Phase 3 of the mine that will be larger than the first two phases. Ivanhoe has indicated it expects Phase 3 to begin producing by the end of 2024. Phase 3 will also include upgrading turbine 5 at the Inga hydropower plant and construction of a 500ktpa direct-to-blister smelter at site that would be one of the world’s largest.

Copper Production (kt)

Ivanhoe Mines | Page 4

January 10, 2022

Kipushi development plan. IVN has indicated that discussions with its partners to approve the draft feasibility and regarding the financing and development plan for Kipushi are progressing. Western Forelands exploration. In 2021 Ivanhoe prepared the infrastructure for largescale exploration of the Western Forelands in 2022 such as roads and bridges to allow year-round access. We expect a large exploration program in 2022 with the potential to deliver market- moving discoveries from this highly prospective 100% owned area.


<< Previous
Bullboard Posts
Next >>