Aguia Resources Ltd (AGR)

Big quarter for the development of Tres Estrades

Since our last note in March, AGR has moved towards completion of its trade-off study, which we believe will have major ramifications for the development strategy of Tres Estrades. Shareholders have also approved the secondary listing on the TSX-V and as part of that process a C$10.5m capital raise has been completed providing enough funds to complete its BFS. AGR has entered into a non-binding MOU to provide up to 100% of the project financing to build the Tres Estrades. Significant exploration success proximal to Tres Estrades, which is likely to contribute to an increase in resources, rounds off a very active quarter for AGR.

Key Points

  • Trade-off study likely to have the largest impact on development strategy: As mentioned in our previous note, we believe the trade-off study would have large ramifications for the development strategy of the project. Although details of the study are yet to be released AGR has given an indication as to the order of change in some of the inputs. We have updated our model accordingly. Refinement of the development strategy could optimise these financial metrics even further. In our view, the major change is the ‘right-sizing’ of the project to the local market in Brazil and the strategy to develop on higher grade, saprolite ore only in the first few years.
  • Lower OPEX and CAPEX: AGR’s strategy to start on saprolite ore and reducing the target run-of-mine (ROM) production from 4.5Mtpa to 3.0Mtpa resulting in phosrock production at circa 300Ktpa, has materially lowered the start-up CAPEX. The intention to use coal rather than diesel as a fuel to dry the phosrock concentrate will also reduce operating costs. Our modelling shows that the NPV is largely maintained at lower production rates but the IRR and payback are greatly improved.
  • TSX-V listing complete and C$10.5m raised: Working capital to complete the BFS has been secured through a secondary listing on the TSX-V and a coincident placement for C$10.8m to north American institutional and sophisticated investors. AGR also completed a 1-for-5 share crunch to modify its capital structure to conform to north American standards.
  • Non-binding MOU to finance up to 100% of project build: AGR has also announced a non-binding MOU with NYC-based Nebari US, a mining financing group, after extensive due diligence by Nebari. Final terms are subject to negotiation and upon successful completion of the BFS, final DD, permitting and off-take agreements.
  • IRR doubles: We have reworked our DCF model with some of key assumptions listed above. We derive a new valuation with an NPV marginally lower (-5%) than in our previous valuation but at a significantly higher IRR which has essentially doubled to 91.2%, principally by concentrating on purely saprolite ore in the first 5 years to maximise early cashflow and reduce CAPEX.
  • We retain our Speculative Buy Recommendation on AGR and reduce our valuation by 5% to A$369m, of $2.92 per share from A$410.2m, or $3.08 per share. We continue to risk-weigh our price target at 50% to achieve a PT of $1.46 to account for financing and execution risk.

Trade-off study to deliver major project enhancement

By mid-June AGR were over 50% through their BFS on the Tres Estrades phosphate project. However, AGR are concurrently undertaking a trade-off study to enhance project metrics and to hone the development strategy to the local market, whilst at the same time, aiming to lift project IRR and reduce financial risk.

As highlighted in our last report, the first 4-5 years of operations will focus on production from the higher-grade oxide resources where grades are +10% P2O5. Not only will the high grades provide increased early cashflow over a staged development model involving production from both oxide and transitional/fresh portions of the deposit, but the early oxide only development model has significant ramifications for initial capital requirements.

AGR has emphasised the reduced capex for an initial oxide only development. As the oxide material is soft, the crushing and floatation infrastructure required at start-up is minimised.

Production scale has also been reviewed. By reducing the target run-of-mine (ROM) production from 4.5Mtpa to 3.0Mtpa and placing a cap on phosrock production at circa 300Ktpa, AGR has maximised project value to shareholders whilst ‘right-sizing’ the operation for local market demand.

This strategy is also likely to affect the capex required for the TSF (tailings storage facility), water dams, waste rock storage and overall project footprint.

The trade-off study has also looked at energy requirements. The study has concluded that thermal coal, produced locally in the region, is likely to be a cheaper alternative to diesel to dry the phosrock, as envisaged in the PEA. AGR estimate that the opex saving could be in the region of US$14/t of phosrock concentrate. AGR state that a long-term supply of thermal coal is readily available in the region.

Finally, the scaling of production early in the project development to enhance early cashflows could result in the Stage 2 expansion into transitional and fresh rock being financed through internal cashflow, thereby reducing financial risk, reducing the interest burden and potentially being less dilutive to shareholders.

Other developments include the extended drilling program aimed at conversion of Inferred resources to Measured and Indicated for incorporation into the BFS and reserves. In addition, recent pilot plant testing has produced phosphate concentrates grading up to 34% P2O5. The original PEA envisaged concentrate at 30% with grades up to 32%.

Further enhancements to the financial metrics are likely to come from reduced project build times, perhaps to less than 12 months from an estimated 18 months.

Disclosure & Disclaimer


This Research report, accurately expresses the personal view of the Author.

DJ Carmichael Pty Limited, members of the Research Team; including authors of this report, its directors and employees advise that they may hold securities, may have an interest in and/or earn brokerage and other benefits or advantages, either directly or indirectly from client transactions in stocks mentioned in this report. DJ Carmichael Pty Limited and or its employees hold an immaterial holding in Aguia Resources Limited. DJ Carmichael Pty Limited participated in a placement in Aguia Resources Limited and was paid a fee for that service. The author of this report does not own shares in Aguia Resources Limited.

DJ Carmichael Pty Limited is a wholly owned subsidiary of DJ Carmichael Group Pty Limited ACN 114 921 247.

In accordance with Section 949A of the Corporations Act 2001 D J Carmichael Pty Limited advises this email contains general financial advice only. In preparing this document D J Carmichael Pty Limited did not take into account the investment objectives, financial situation and particular needs (‘financial circumstances’) of any particular person. Accordingly, before acting on any advice contained in this document, you should assess whether the advice is appropriate in light of your own financial circumstances or contact your D J Carmichael Pty Limited adviser. D J Carmichael Pty Limited, its Directors employees and advisers may earn brokerage or commission from any transactions undertaken on your behalf as a result of acting upon this information. D J Carmichael Pty Limited, its directors and employees advise that they may hold securities, may have an interest in and/or earn brokerage and other benefits or advantages, either directly or indirectly, from client transactions. D J Carmichael Pty Limited believe that the advice herein is accurate however no warranty of accuracy or reliability is given in relation to any advice or information contained in this publication and no responsibility for any loss or damage whatsoever arising in any way for any representation, act or omission, whether express or implied (including responsibility to any persons by reason of negligence), is accepted by DJ Carmichael Pty Limited or any officer, agent or employee of D J Carmichael Pty Limited. This message is intended only for the use of the individual or entity to which it is addressed and may contain information that is privileged, confidential and exempt from disclosure under applicable law. If you are not the intended recipient or employee or agent responsible for delivering the message to the intended recipient, you are hereby notified that any dissemination, distribution or copying of this communication and its attachments is strictly prohibited.

The Author of this report made contact with the Aguia Resources Limited for assistance with verification of facts, admittance to business sites, access to industry/company information. No inducements have been offered or accepted by the company.

The recommendation made in this report is valid for four weeks from the stated date of issue. If in the event another report has been constructed and released on Aguia Resources Limited, the new recommendation supersedes this and therefore the recommendation in this report will become null and void.

Recommendation Definitions

SPECULATIVE BUY – Potential 10% or more outperformance, high risk
BUY – Potential 10% or more outperformance
HOLD – Potential 10% underperformance to 10% over performance
SELL – Potential 10% or more underperformance
Period: During the forthcoming 12 months, at any time during that period and not necessarily just at the end of those 12 months.

Stocks included in this report have their expected performance measured relative to the ASX All Ordinaries index. DJ Carmichael Pty Limited’s recommendation is made on the basis of absolute performance. Recommendations are adjusted accordingly as and when the index changes.

To elect not to receive any further direct marketing communications from us, please reply to this email and type 'opt out ' in the subject line. Please allow two weeks for request to be processed.

© 2017 No part of this report may be reproduced or distributed in any manner without permission of DJ Carmichael Pty Limited.

Paul Adams

Head of Research

Paul joined DJ Carmichael in 2006 as a Resource Analyst. Paul has an honours degree in Geology, is a member of the Australian Institute of Mining and Metallurgy and has 16 years experience in the mining industry in exploration, open pit, underground and operational roles, both in Australia and overseas. Before joining the company, he was Chief Geologist and Evaluations Manager at Placer Dome's Granny Smith mine. Paul has a Graduate Diploma in Applied Finance and Investment, fromthe Financial Services Institute of Australasia.