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 Feb 15, 2022 8:43am
508 Views
Post# 34429235

BMO re Kipushi = Net Positive

BMO re Kipushi = Net Positive

February 14, 2022 | 16:12 ET~

Ivanhoe Mines

IVN-TSX Rating Price: Feb-14 Target Total Rtn Outperform $11.29 $15.00 33%

Kipushi Agreement to Build High-Grade Zinc Mine

Bottom Line:

Ivanhoe's Kipushi feasibility study announced this morning extends mine life and increases annual zinc production. The announcement included an updated operating agreement that will see IVN transfer 6% ownership to DRC state-owned Gecamines, leaving IVN with 62% of the project that will decrease to 57% in 2027 and 20% after the current reserves have been mined. While the NAV impact is minimal (Kipushi is ~6%

of our NAV), we view the announcement as positive as it enables investors to have visibility on the project moving towards production.

Key Points

The impact of increased production is offset by moderately larger capex and the updated ownership scheme. After modeling the FS assumptions, our Kipushi NAV has decreased 16.5% from $708mm to $591mm. Kipushi makes up 6% of our IVN NAV and today's updates do not make a material impact on our overall valuation.

We view the announcement as a net positive since it allows the project to move ahead. Without an agreement between IVN and Gecamines, the project was effectively stalled; today's announcement sets the stage for construction activities to begin by year-end to achieve zinc production either in 2024 or 2025.

New agreement transfers more ownership to Gecamines. The agreement involves IVN transferring 6% ownership to Gecamines, resulting in a 62%/38% ownership between IVN and Gecamines. IVN will transfer another 5% ownership on January 25, 2027, and the final ownership split will be 20% Ivanhoe and 80% Gecamines. This final ownership level is triggered after mining 12mt (vs. 10.8mt of current reserves and our modeling of 12.1mt modelled in our valuation).

More zinc production from high-grade Kipushi. The feasibility study expanded Kipushi zinc production to 240ktpa over 14 years, a life-of-mine increase from the 2017 PFS, which forecasted 225ktpa over 11 years. IVN optimized the project to mine higher grades earlier in the mine plan, averaging 278ktpa of zinc in the first five years. Kipushi is one of the highest-grade zinc projects in the world, averaging a 32% zinc grade.

Catalysts for IVN include results from Phase 1 operations in Q1, Phase 2 startup in Q2, and Phase 3 prefeasibility study in Q3 at Kamoa-Kakula; Western Forelands exploration mobilization; Kipushi financing in H2 2022; and updates on Platreef's integrated development plan this quarter.

Key Changes

Estimates

EBITDA

Previous

Q4 / 21E

$(72)

$(56)

2021E

$(130)

$(113)

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) 4 to 7.

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

14 12 10 8 6 4

2

2YR Price Volume Chart

      

00 Aug Feb Aug Feb

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

60 40 20

Company Data

in C$

Dividend
Yield
NAV

BMO Estimates
(FY-Dec.) 
2020A 2021E 2022E 2023E

EPS
CFPS
EBITDA
EV

Consensus Estimates

Valuation

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

NM NM NM NM 47.4x 43.1x

QTR. CFPS

2020A 2021E 2022E 2023E

Our Thesis

Q1

$(0.02) $(0.02)a $0.03 $0.04

NM

Q2

$(0.02) $(0.01)a $0.04 $0.04

NM

Q3

$(0.01) $(0.02)a $0.07 $0.06

33.8x

Q4

$(0.01) $0.06 $0.05 $0.06

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

1,208.1 $13,639 1.1x

$10.35 P/NAV

$0.01 $0.10 $0.16 $0.14 $(0.05) $0.01 $0.19 $0.21 $(118) $(130)↓ $203↓ $341↑ $10,653 $11,162↑ $11,280↑ $11,540↑

2020A 2021E 2022E 2023E

EPS $(0.01) $(0.03) $0.39

2020A 2021E 2022E 2023E

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.

in $

Ivanhoe Mines - Block Summary Model

Income Statement

Financing Cash Flow

2020A

2021E

2022E

2023E

84

220

369

389

0

0

0

0

$(118)

$(130)

$203

$341

1.7x

(0.8)x

1.1x

1.4x

0

0

0

0

(118)

(130)

203

341

0

24

14

13

(118)

(130)

203

341

0

1

58

164

0

0

0

0

(38)

(60)

197

202

6

120

196

172

Sales Revenue

Operating Costs

EBITDA

ND/EBITDA

Depreciation

EBIT

Less Net Interest Expense

Pre-Tax Profits

Less Tax

Less Minorities

Net Income to Equity

Adjusted Net Income to Equity

Cash Flow Statement

Operating Cash Flow

Investing Cash Flow

Increase/Decrease in cash

Free Cash Flow

Cash at Beginning of Year

Cash at End of Year

Balance Sheet

  

Total Current Assets

Ivanhoe Mines | Page 2

February 14, 2022

2020A

2020A

81 (104) 2,336 (201) (0.0)x

2021E

2021E

823 (117) 2,280 103 0.0x

2022E

2022E

129 864 (117) 2,478 221 0.0x

2023E

2023E

170

813 (117) 2,691 481 0.0x

-56%

Downside Scenario 5.00

Key Catalysts

Current Price 11.29

+33%

Target Price 15.00

in CAD

+59%

Upside Scenario 18.00

331

683

575

215

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.

(60)

18

227

251

(380)

(254)

(346)

(522)

1

585

10

(88)

(440)

348

(109)

(359)

(102.52)

(79.84)

(118.96)

(271.29)

703

263

611

502

263

611

502

143

       

Feasibility Describes an Expanded Kipushi Production Profile

The updated feasibility study increases the mine life and annual production of Kipushi above the 2017 PFS levels. With life-of-mine zinc production updated to 3,294kt, the feasibility increases the overall production by 33%. Production at these levels would put the project in the top 10 largest global zinc mines.

Capital and operating costs both moderately increased compared to the 2017 study, a result that is well within our expectations of cost inflation typical of late. The FS also focused solely on zinc, eliminating the copper revenue that played a part in the previous study. We would suggest that the potential to add copper production represents upside at Kipushi.

Exhibit 1: Comparison of Kipushi PFS vs. FS and Our Modelled Assumptions

PFS

BMO FS

BMO

2017 PFS

2022 FS

LOM Production Kt Zn 2,472 2,443 3,294 3,246

Annual Production Ktpa Zn 225 222 240 232

Throughput Ktpa 780 776 787 770

Capex US$mm $337 $340 $382 $425

Cash Costs US$/lb $0.53 $0.44 $0.65 $0.62

Recovery % 89.6% 89.7% 95.6% 95.4%

Mine Life Years 11 11 13.8 14

Source: Ivanhoe Mines, BMO Capital Markets.

Exhibit 1 shows a comparison between the feasibility study and the 2017 pre-feasibility study, along with our modelled assumptions for each. The increased operating and capital costs, while still leaving the project attractive overall, more than offset the increased production profile and resulted in a moderate decrease in our Kipushi NAV. We have intentionally modelled slightly more conservative assumptions for capex and unit costs until the 43-101 technical report discloses further detail on the mine plan profile.

Updated Ownership Framework

Exhibit 2 shows our updated Kipushi ownership framework based on today’s announcement. We expect that the Kipushi reserves are mined out by the end of 2038 and that the final 80%/20% ownership structure comes into effect in 2039.

Exhibit 2: BMO Kipushi Ownership Assumptions

Source: Ivanhoe Mines, BMO Capital Markets.

 

Kipushi Ownership IVN Gecamines

Previous 68% 32%

New 62% 38%

January 25, 2027 57% 43%

After mining 12mt 20% 80%

Ivanhoe Mines | Page 3

February 14, 2022

C$16 C$14 C$12 C$10

C$8 C$6 C$4 C$2

Ivanhoe Mines Rating History as of 02/11/2022

OP:C$10.00 09/11/2020

OP:C$15.00 06/10/2021

 

t


<< Previous
Bullboard Posts
Next >>