Proactive Investors - Run By Investors For Investors

Bushveld adds value as it consolidates control over Vametco

Bushveld adds value as it consolidates control over Vametco

Bushveld Minerals (LON:BMN) 8.8p, mkt cap £70.7m – Bushveld adds value as it consolidates control over Vametco
BUY – Target price raised to 14.3p from 11p
(Bushveld Minerals now holds 59.1% of Vametco)

• Bushveld Minerals is consolidating its control over Bushveld Vametco and the Vametco vanadium mine and process plant in South Africa.
• The acquisition of the remaining 55% of Bushveld Vametco which Bushveld did not own is value accretive on our modelling and raises Bushveld’s effective stake in Vametco to 59.1% from 26.6%.
• We are upgrading our target price to 14.3p from 11p based on Bushveld’s increased share of the cash flow from Vametco..
• Bushveld Minerals are to acquire a further 55% of Bushveld Vametco raising its stake to an effective 59.1% of the Vametco vanadium mine and process plant.
• The deal is being funded $4.5m in cash with the remainder being paid for on the issuance of new shares. There are also two deferred payments of US$600,000 and a further payment to be calculated by reference to the EBITDA of Vametco which on our modelling costs another US$9.61 in 2020.
• $6.6m worth of new shares are being issued raising the number of shares to around 863m.  The deal appears highly value accretive as we value Vametco more highly than the indicated acquisition price on our vanadium assumptions.
• Vametco produces around 3.5-4% of the world’s vanadium with global demand growth set to take off on the application of new regulations in China causing steel producers to now add regulatory quantities of vanadium to rebar and other types of structural steel.
• Vanadium production is also being curtailed in China where a ban on the processing of slag material is restricting the production of vanadium and other metals from this source as part of the drive to improve air quality standards.
• Bushveld Vametco managed to repay the acquisition costs and associated debt within an impressive four months of the acquisition of their first 26.6% of Vametco. We hope this second deal will result in a similarly quick repayment of the debt associated with the deal.
• The team are looking to expand market share to >10% of global vanadium supply over the next 3-5 years in a move which could add significantly to production expanding nameplate capacity to 5,000tpa of FeV from 3,000 tpa currently.
Conclusion:  We are excited to see vanadium prices take off but cautious in our revised valuation. We see Bushveld as offering unusually good value for investors in its cash flow generation and upside cash flow potential.  Our revised earnings table is for 100% of the Vametco vanadium operations of which Bushveld now has an effective stake 59.1%. The ongoing rise in vanadium prices should have a substantial impact on Vametco’s profit through the fourth quarter as indicated in our revised numbers.


This note has been issued by SP Angel Corporate Finance LLP (“SP Angel”) in order to promote its investment services.

This information is a marketing communication for the purpose of the European Markets in Financial Instruments Directive (MiFID) and FCA’s Rules. It has not been prepared in accordance with the legal requirements designed to promote the independence or objectivity of investment research.

This document is not based upon detailed analysis by SP Angel of any market; issuer or security named herein and does not constitute a formal research recommendation, either expressly or otherwise.

The value of investments contained herein may go up or down. Where investment is made in currencies other than the base currency of the investment, movements in exchange rates will have an effect on the value, either favourable or unfavourable. Securities issued in emerging markets are typically subject to greater volatility and risk of loss.

This note is confidential and is being supplied to you solely for your information and may not be reproduced, redistributed or passed on, directly or indirectly, to any other person or published in whole or in part, for any purpose.

Neither the information nor the opinions expressed herein constitutes, or is to be construed as, an offer or invitation or other solicitation or recommendation to buy or sell investments. This information is for the sole use of Eligible Counterparties and Professional Customers only and is not intended for Retail Clients, as defined by the rules of the Financial Conduct Authority (“FCA”) and  subject to SP Angel’s Terms of Business as published or communicated to clients from time to time.

It is not investment advice and does not take into account the investment objectives and policies, financial position or portfolio composition of any recipient. This document should not to be relied upon as authoritative or taken in substitution for the exercise of you own commercial judgment. SP Angel is not responsible for any errors, omissions or for the results obtained from the use of the information in this document.

This document has been prepared on the basis of economic data, trading patterns, actual market news and events, and is only valid on the date of publication. SP Angel does not make any guarantee, representation or warranty, (either expressly or implied), as to the factual accuracy, completeness, or sufficiency of information contained herein. This document has been prepared by the author based upon information sources believed to be reliable and prepared in good faith.

SP Angel, its partners, officers and or employees may own or have positions in any investment(s) mentioned herein or related thereto and may, from time to time add to, or dispose of, any such investment(s).

SP Angel Corporate Finance LLP is a company registered in England and Wales with company number OC317049 and whose registered office address is Prince Frederick House, 35-39 Maddox Street, London W1S 2PP.  SP Angel Corporate Finance LLP  is authorised and regulated by the Financial Conduct Authority whose address is 25, The North Colonnade, Canary Wharf, London E14 5HS and is a Member of the London Stock Exchange plc.

© Proactive Investors 2019

Proactive Investors Limited, trading as “Proactiveinvestors United Kingdom”, is Authorised and regulated by the Financial Conduct Authority.
Registered in England with Company Registration number 05639690. Group VAT registration number 872070825 FCA Registration number 559082. You can contact us here.

Market Indices, Commodities and Regulatory News Headlines copyright © Morningstar. Data delayed 15 minutes unless otherwise indicated. Terms of use