The Energy Report – Source: Peter Epstein for Streetwise Reports   05/12/2020

Peter Epstein of Epstein Research profiles the company that has the only permitted, primary cobalt refinery in North America.

Activity in the junior mining space for almost everything except gold and uranium has essentially ground to a halt. Yet, on May 4th, First Cobalt Corp. (FCC:TSX.V; FTSSF:OTCQX; FCC:ASX) announced the results of a Definitive Feasibility Study (DFS) on its 100%-owned, permitted, primary cobalt (Co) refinery in Ontario, Canada.

Unlike many junior miners that are 5+ years from production, First Cobalt, with Glencore as its strategic/funding partner, expects to reach commercial production within two years. Glencore proposes lending First Cobalt most, or possibly all, the capital needed to get the refinery up to full capacity by the end of 2021. Then, the companies would split the refinery’s economics (terms yet to be announced) for up to five years, aligning with the expected debt repayment period.

First Cobalt delivers robust DFS

The DFS, summarized in this detailed press release, is highlighted by a 53% after-tax internal rate of return (IRR), at a long-term cobalt price of $25/lb (all figures in US$ unless stated otherwise). Even at today’s spot price of ~$16.5/lb, the IRR would be 39%. Management commissioned a comprehensive industry report from prominent consulting group, Benchmark Mineral Intelligence. That report showed an average price of $26.81/lb, with several years above $30/lb, and as high as $36/lb later this decade.

Cobalt prices are increasingly tied to the pace of electric vehicle (EV) adoption. Many pundits now believe that globally there will be a tsunami of multi-year infrastructure bills (trillions of dollars) to combat the ongoing COVID-19-induced economic crisis. If true, I believe this would be very good for the rollout of EVs.

Importantly, management is actively exploring (with Glencore’s help) opportunities to enhance the refinery’s flow sheet to improve upon already robust economics. In addition to a 53% IRR, the after-tax NPV(8%) of $139 million is 2.5 times upfront cap-ex of $56 million (includes a $4.2 million contingency).

Notably, most of the cap-ex is spoken for as Glencore has pledged support for $40 million in loans, of which $5 million has been advanced. According to the press release, third-party lending and government funding options are also on the table. A funding package is expected to be in place by the summer.

Refinery restart now meaningfully de-risked

First Cobalt’s Refinery, ~600 km from the U.S. border, is a hydro-metallurgical facility in the Canadian Cobalt Camp of Ontario. It’s the only permitted, primary cobalt refinery in North America. This is a long-lasting, valuable hard asset with decades of use ahead, and >C$100 million invested in it since the mid-1990s.

Even at full proposed capacity {5,096 tonnes Co/year, equal to 24,857 tonnes battery-grade Co sulfate} the refinery would account for just 5% of the global (refined) Co market. There appears to be minimal risk of flooding the market with excess supply. On top of possible improvements in op-ex and cap-ex, management believes that the assumed 93% Co sulfate recovery rate has room to improve to 95% or 96%. This might sound trivial, but a 2.5% increase would equate to an additional $7.5 million in annual cash flow.

Glencore is strongly backing First Cobalt’s cobalt refinery with debt financing. Depending on prevailing Co sulfate prices, loan pay down would likely take about five years. Note: If First Cobalt were to keep 50% of refinery economics, and remit most of it to Glencore, it could repay $56 million in 4–5 years.

Peak borrowings could come in below $56 million as management is in discussions with a dozen or more funding parties, some of which could provide grants or invest at the project level. Numerous NDAs have been signed. Unless First Cobalt defaults on its debt obligations, it will retain 100% ownership of an increasingly valuable, globally-significant refinery asset.

Cobalt market looks promising for next few decades

Benchmark Minerals forecasts cobalt demand from EV batteries alone will exhibit a compound annual growth rate (CAGR) of ~18% from 2019 to 2040. If reasonably accurate, cobalt prices would likely move higher, perhaps by a lot. Supportive of a strong cobalt price is the simple fact that two years ago, cobalt was trading at >$40/lb.

Also underpinning stronger cobalt prices is the industry’s dangerous over-reliance on supply (~67%) from the Democratic Republic of Congo (DRC). While it’s beyond the scope of this article, there are a number of reasons why producers in the DRC face growing operating risks.

Unfortunately, we need to add COVID-19 to the list of risk factors. This once-in-a-century coronavirus will exacerbate pre-existing problems in the DRC and surrounding countries.

Will there be significant cobalt supply disruptions?

Look no further than the uranium sector to see the considerable impact that an unexpected supply shock can have. The uranium spot price is up ~41% in the past six weeks. COVID-19 has barely shown up on the African continent. Confirmed cases have reached ~50,000, only about 1.4% of the global total. Yet, Africa is home to 18% of the world’s population.

Perhaps more important than a near-to-intermediate-term increase in Co prices is the reminder or warning that an industry sourcing two-thirds of a critical material from a single country is a terrible idea! And then there’s China, controlling 79% of the global market. Will Canada and the U.S. continue to allow China to have so much leverage on such a critical material?

Readers should take a closer look at First Cobalt. In past articles and interviews I’ve mentioned a spectacular board, retained advisors and management team. But most important, if there’s one thing that readers should take away from this commentary—in uncertain times it’s impossible to overestimate the benefits of being partnered with a giant mining industry company like Glencore.

While the refinery restart is significantly de-risked, and well situated in North America, it will take a considerable amount of time for debt amassed this year and next to be repaid.

Debt in excess of US$50 million might appear unsettling. But, after paying it off, 100% of operating cash flow would accrue solely to First Cobalt. Make no mistake, the plan to incur $50+ million in debt is risky. However, Hatch estimated the replacement value of just the refinery complex buildings and housed equipment at close to $80 million.

It would take more than five years to design, permit, conduct studies, fund and build a new cobalt refinery. Time is money. Saving years of headache, expense and managerial resources is valuable to a company like Glencore.

Around that time, the newly unencumbered refinery complex would be worth quite a bit, especially to Glencore, who might want to acquire it even before the debt has been repaid. The refinery is worth considerably more in the hands of Glencore than First Cobalt. It would diversify Glencore’s operations, while providing incremental operating and trading flexibility, as well as cobalt/EV market intelligence.

The refinery economics—instead of discounting cash flows at 8%, Glencore’s much lower cost of equity and debt capital means it could probably discount the project at 4% or 5%. All else equal, over an 11-year period, the after-tax NPV(4%) would be ~40% higher than a NPV(8%).

Looking at it a different way, how much might a refinery producing 11,234,757 pounds/year of battery-grade Co sulfate be worth as a multiple of gross revenue? In the chart below are a number of producing mining companies. On average, they’re trading at an Enterprise Value to trailing 12-month revenue ratio of 3.5x.

If First Cobalt’s refinery were to be worth half as much (a 1.75x multiple of revenue at full capacity), that would be C$660.6 million, (assumes Co price of $24/lb). Discounting that figure back at 15% for seven years (in seven years, loans to Glencore would be paid off) generates an approximate refinery valuation of C$248.3 million.

Other scenarios are provided at Co prices ranging from US$18-$33/lb and discount factors of 10%–20%.

On May 4th, CEO Trent Mell said there’s no need for a private placement for the remainder of 2020. Still, assuming 15% equity dilution between now and the achievement of cash flow positive operations, an indicative share price at a valuation of C$243.9 million {11,234,757 pounds Co, sold at US$24/lb, discounted back 7 years @ 15%/yr.} = C$0.56. The current share price is C$0.16.

U.S. and Canadian exploration assets are out-of-the-money call options

Astute readers may have noticed that I’ve ignored the company’s considerable exploration assets in the U.S. and Canada. Admittedly, at current cobalt prices they don’t seem to garner much attention. But, think of First Cobalt’s 25 million (combined) Indicated & Inferred pounds in the U.S., plus brownfield exploration properties in Ontario, as out-of-the-money call options. If/when the Co price returns to, say, $30 or $35/lb, this unattributed value might be appreciated again.

How much is 25 million Indicated and Inferred pounds in the ground worth? The gross in-situ value is $750 million, but since half of the resource is Inferred, let’s call it $540 million. Early-stage copper juniors are trading at an Enterprise Value to pound of about $0.005 (a half penny). By applying that valuation metric to cobalt juniors, 25 million pounds might be ascribed a value of up to $35 million (~C$0.12/share) once animal spirits return to the battery metals space.

In addition to the U.S. exploration assets, the third leg of the investment valuation stool is First Cobalt’s Canadian land package that hosts 50 past-producing cobalt/silver mines in Ontario. Like the U.S. resources, these properties should attract a lot more attention in a better battery metals market.

By no means am I suggesting that the share price will more than triple in the near-term (I offer no predictions or price targets), but I believe First Cobalt (TSX-V: FCC) / (OTCQX: FTSSF) offers compelling risk-adjusted upside potential over the next 12 months. Especially if management notches notable successes in upgrading its DFS and/or the Co price rises back above $25/lb.

Peter Epstein is the founder of Epstein Research. His background is in company and financial analysis. He holds an MBA degree in financial analysis from New York University’s Stern School of Business.

Sign up for our FREE newsletter at: www.streetwisereports.com/get-news

Disclosures:
The content of this article is for information only. Readers fully understand and agree that nothing contained herein, written by Peter Epstein of Epstein Research [ER], (together, [ER]) about First Cobalt Corp., including but not limited to, commentary, opinions, views, assumptions, reported facts, calculations, etc. is to be considered implicit or explicit investment advice. Nothing contained herein is a recommendation or solicitation to buy or sell any security. [ER] is not responsible for investment actions taken by the reader. [ER] has never been, and is not currently, a registered or licensed financial advisor or broker/dealer, investment advisor, stockbroker, trader, money manager, compliance or legal officer, and does not perform market making activities. [ER] is not directly employed by any company, group, organization, party or person. The shares of First Cobalt Corp. are highly speculative, not suitable for all investors. Readers understand and agree that investments in small cap stocks can result in a 100% loss of invested funds. It is assumed and agreed upon by readers that they will consult with their own licensed or registered financial advisors before making any investment decisions.

At the time this interview was posted, Peter Epstein owned shares of First Cobalt Corp., and the Company was an advertiser on [ER].

While the author believes he’s diligent in screening out companies that, for any reasons whatsoever, are unattractive investment opportunities, he cannot guarantee that his efforts will (or have been) successful. [ER] is not responsible for any perceived, or actual, errors including, but not limited to, commentary, opinions, views, assumptions, reported facts & financial calculations, or for the completeness of this article or future content. [ER] is not expected or required to subsequently follow or cover any specific events or news, or write about any particular company or topic. [ER] is not an expert in any company, industry sector or investment topic.

Streetwise Reports Disclosure:
1) Peter Epstein’s disclosures are listed above.
2) The following companies mentioned in the article are billboard sponsors of Streetwise Reports: None. Click here for important disclosures about sponsor fees. The information provided above is for informational purposes only and is not a recommendation to buy or sell any security.
3) Statements and opinions expressed are the opinions of the author and not of Streetwise Reports or its officers. The author is wholly responsible for the validity of the statements. The author was not paid by Streetwise Reports for this article. Streetwise Reports was not paid by the author to publish or syndicate this article. Streetwise Reports requires contributing authors to disclose any shareholdings in, or economic relationships with, companies that they write about. Streetwise Reports relies upon the authors to accurately provide this information and Streetwise Reports has no means of verifying its accuracy.

4) The article does not constitute investment advice. Each reader is encouraged to consult with his or her individual financial professional and any action a reader takes as a result of information presented here is his or her own responsibility. By opening this page, each reader accepts and agrees to Streetwise Reports’ terms of use and full legal disclaimer. This article is not a solicitation for investment. Streetwise Reports does not render general or specific investment advice and the information on Streetwise Reports should not be considered a recommendation to buy or sell any security. Streetwise Reports does not endorse or recommend the business, products, services or securities of any company mentioned on Streetwise Reports.
5) From time to time, Streetwise Reports LLC and its directors, officers, employees or members of their families, as well as persons interviewed for articles and interviews on the site, may have a long or short position in securities mentioned. Directors, officers, employees or members of their immediate families are prohibited from making purchases and/or sales of those securities in the open market or otherwise from the time of the interview or the decision to write an article until three business days after the publication of the interview or article. The foregoing prohibition does not apply to articles that in substance only restate previously published company releases.

Graphics provided by the author.

( Companies Mentioned: FCC:TSX.V; FTSSF:OTCQX; FCC:ASX,
GLEN:LSE,
)