GoGold, a compelling acquisition target for First Majestic
$AG $GGD.TO

As per KN’s recent interview (w/ MSE), FM currently considering M&A. Looking for “bigger things”, scouring world for “chunky assets” & maintaining silver focus. “Finding good silver mine v. difficult”.

1/21
Let’s explore.

FM’s goal: To become world’s largest primary #silver producer. Silver reserves ⬇️ & silver % of rev ⬇️. GGD offers immediate pdn at Parral (>2Moz AgEq/yr) and its crown jewel, Los Ricos, a HQ dev’t project in Mexico, wd substantially bolster FM’s pipeline.

2/21
$AG
Rsvs/Res.

Declining Silver Reserves at Core Assets
-Santa Elena (SE), La Encantada (LE) and San Dimas (SD) aggregate reserves fell 5.7Moz AgEq (6.1Moz Ag) in 2019 and 9.3Moz AgEq (10Moz Ag) since YE2016 (ex-San Dimas [acq. 2018]).
-Since 2013, 2P relatively unch.

3/21
Reserves/Resources Cont'd:

-SE’s discovery, Ermitaño adds Indicated + Inferred: 67.9Moz AgEq (11.7Moz Ag ➡️ 17% silver). Effectively a high-grade gold project.

4/21
LOM

-Based on 2021 Ag pdn, SE has <5 yrs of reserves and <14yrs of resources. LE has 6.3yrs of reserves and 12.5yrs on resources. SD 7yrs of reserves and <18yrs on resources.
-SE has significant gold resources (adds ~9yrs on AgEq basis to resources)

5/21
Pdn/AISC

-2020 pdn was down from peak of 2019 as FM looks to divest non-core assets, but Ermitaño and other ops efficiencies should boost pdn slightly in the near-term
-2021E pdn est. 20.6-22.9 Moz AgEq @ $14.81-$15.99/oz AgEq AISC

6/21
Pdn/AISC Cont'd:

-Gold increasing in pdn/revenue mix through 2020s as Ermitaño comes online.
-After Ermitaño closet looks quite bare.

7/21
Balance Sheet (latest)

-Cash: $238.6M
-Debt: $169.3M (*Currently ITM on $140M converts – redeemable >Mar. 6/21 if SP>$12.47 for 20/30 trading days)
-Total avail. liquidity: $331.7M (Sep.30/20)

8/21
Cash Flow, Capex, Val'n

FCF @ spot ($1845/oz Au / $26.98/oz Ag)
-2021E: ~$31M
-2022E): $282M
Source: Scotia

2021E capex guide: $168M

Other considerations:
-Potential divestitures (non-core assets). Scotia values at ~$60M in total

Valuation
-P/NAV >3.5x @ spot (Scotia)

9/21
$GGD.TO (~C$700M M/C)
Resources

-Maiden Resource at Los Ricos South (LRS) of 83.6 Moz at ~195g/t AgEq (M&I+I) and a total of 45.9 Moz (M&I) at Parral (2P: 31.6 Moz AgEq at 64 g/t AgEq) and Esmeralda.

10/21
LOM

-LRS: 11yr est. (PEA)
--First pdn: 2H/2025 (my assumption: 3yr for PFS, FS, permit + 18m build)

-Parral: 8yrs of reserves remaining (as per Brad (CEO) in latest Crux YT video)

11/21
Pdn/AISC

-LRS (PEA): Mostly OP - 6.3 Moz/yr AgEq (61% Ag) @ $11.35/oz AgEq AISC

-Parral (in pdn): >2Moz/yr AgEq (57% Ag in 2020) @ $14.72/oz AISC ➡️ >$2M/m of FCF @ spot prices

12/21
LRS Economics (PEA)

-Modest LRS capex: $125M (initial) and $63M in sustaining capital LOM

-After-tax LRS NPV(5%): $295M ($1550/oz Au, $21/oz Ag)
-IRR: 45.8%
-After-tax payback: 2yrs

-At spot prices, NPV/IRR: >$400M & IRR: 58%

13/21
Exploration

-Los Ricos North (LRN - massive upside potential): 100,000m drill program in 2021 w/ >100 targets – IMO likely much bigger than LRS
--LRN's El Favor and El Orito deposits are already providing a glimpse at the enormous potential of LRN (still early on)

14/21
What's it worth?

-Very rough calculation: FCF of $2M/m at spot prices annualized = $24M. An 8yr NPV(5%) = ~$155M for Parral or conservatively, $100M assuming lower prices.
-As per PEA, LRS is $295M (NPV5%) at base case prices
-Total: $395M or C$502M

15/21
LRN I believe cd be substantially bigger than LRS and likely w/ similar operational and cost parameters. Thus, I believe the current market value ascribed to LRN of ~C$200M is appropriate for now, but likely to grow substantially on further exploration and de-risking.

16/21
The value mix could vary, some investors may ascribe higher value to Parral vs. LRS/N. However, GGD is relatively attractive versus Mexican silver peers IMO, particularly given the quality of its assets, exploration potential, FCF generation and strong balance sheet.

17/21
Considerations/terms:

-Likely combination of cash and shares
-Would probably require significant premium
-Brad L. (CEO) 2nd largest SH (>15Msh/~5.8%)
-Cd attract multiple bidders
-GGD might not seriously entertain offers until it realizes more value for LRN

18/21
I believe there is merit to consider GGD a viable candidate for $AG $FR.TO. I am positioned long $GGD.TO not only for a takeout (inevitable IMO), but b/c of the scarcity of HQ primary silver projects, aggressive exploration at LRN (funded by Parral) and mgmt. expertise.

19/21
Would love to hear everyone's thoughts and comments on this idea. I'm not an expert on First Majestic Silver and could've missed some pertinent details.

#silver #mintwit $SILJ $SIL

20/21
Main Sources:
bit.ly/2YYjrON - $AG PPT
bit.ly/3aTC7ot - $GGD.TO PEA NR
bit.ly/3tHrFst - Crux Investor GGD Interview (Jan. 27/21)
bit.ly/3q7S2FQ - MSE w/ FM Interview (Jan. 28/21)
FR & GGD FS/MD&A

21/21

• • •

Missing some Tweet in this thread? You can try to force a refresh
 

Keep Current with Milton-Andres Bernal

Milton-Andres Bernal Profile picture

Stay in touch and get notified when new unrolls are available from this author!

Read all threads

This Thread may be Removed Anytime!

PDF

Twitter may remove this content at anytime! Save it as PDF for later use!

Try unrolling a thread yourself!

how to unroll video
  1. Follow @ThreadReaderApp to mention us!

  2. From a Twitter thread mention us with a keyword "unroll"
@threadreaderapp unroll

Practice here first or read more on our help page!

Did Thread Reader help you today?

Support us! We are indie developers!


This site is made by just two indie developers on a laptop doing marketing, support and development! Read more about the story.

Become a Premium Member ($3/month or $30/year) and get exclusive features!

Become Premium

Too expensive? Make a small donation by buying us coffee ($5) or help with server cost ($10)

Donate via Paypal Become our Patreon

Thank you for your support!

Follow Us on Twitter!