Mkango Resources* 21.25p, Mkt Cap £46m – Feasibility study demonstrates post-tax NPV10 of $559m for Songwe Hill

The positive DFS of Mkango’s Songwe Hill project in Malawi marks out the asset as one of the very few undeveloped rare earths projects globally to have reached such an advanced stage of evaluation.

The standalone economic results are robust, with a post-tax IRR of 32% and an NPV of US$559m concluded by the DFS, and initial capex forecast to be recouped in the first 2.5 years of operations.

However, we believe integration with Mkango’s planned downstream rare earths oxides (REO) separation facility in Poland will further enhance returns, with the latter enabling more of the market value of the REO contained in Songwe’s mixed carbonate concentrate product to be captured through further processing into separated REO streams enriched in the high-value ‘magnet’ rare earths that are essential for many ‘green-tech’ applications.

We expect a feasibility study of the downstream Pulawy project to be completed over the next 6-9 months, during which time we also expect a mine development agreement with the Malawian authorities to have been agreed (which could see further upside to Songwe’s standalone economics).

The results of the integrated Songwe-Pulawy project will then be announced, setting the platform for construction funding to progress thereafter. The next year could thus prove transformative for Mkango, with simultaneous progression of the group’s rare earth magnet recycling initiatives offering scope for further positive news-flow for this uniquely positioned rare earths play.


  • DFS predicts long-life operation and NdPr-enriched product: Mkango has announced the summary results of a definitive feasibility study (DFS) of Songwe Hill that demonstrates the technical and commercial viability of developing the project as an 18-year operation employing conventional open-pit mining and flotation-hydrometallurgical processing to produce an average of 5,954t pa of total rare earth oxides (TREO) contained in a mixed rare earths carbonate concentrate (MREC) grading 55% TREO during the first five years of full production. Around one-third of the latter will be NdPr oxides which are used in permanent magnets for electric vehicles and wind turbines, and which are thus critical to the green energy transition. A full Environmental, Social and Health Impact Assessment has also been completed to internationally recognised standards.
  • Robust economic returns: Using TREO basket price forecasts developed by market analysis specialist Adamas Intelligence (which incorporate average NdPr price assumptions for the first five years that are 35-45% above current levels) the study forecasts average annual EBITDA generation of US$215m (nominal) in the first five years of production. It projects that initial capex (US$227m, excluding US$34m of contingency) would be recouped within 2.5 years of full production commencing. The DFS concludes a post-tax IRR of 31.5% and an NPV (at a 10% nominal discount rate) of US$559m.
  • Scope for further optimisation: Mkango has delivered the DFS at a point of extreme inflation across the mining industry, which has inevitably had a detrimental impact on opex and capex estimates. There is scope for these to be reduced if current market dislocations unwind between now and the start of construction/production, while Mkango will also look to lower certain cost drivers during the detailed engineering phase.
  • Significant upside on downstream integration: The DFS economic analysis does not consider likely value addition from Mkango’s proposed Pulawy REO separation project in Poland, which is expected to take all Songwe’s MREC product, or its rare earths magnet recycling initiatives. An integrated downstream business with a captive source of primary raw material feed should add significant value – the Songwe DFS assumes the MREC is sold at a 27% discount to contained REO value, much of which will be recouped by Pulawy. The DFS results for an integrated Songwe-Pulawy project will be announced when both the Songwe Mine Development Agreement is completed (which may also enhance Songwe’s stand-alone economics) and once the DFS for Pulawy is completed.
  • Valuation: We have updated our valuation (which incorporates our NPV estimate of an integrated Songwe-Pulawy project) for both the DFS results and upwardly revised TREO pricing assumptions (the latter conservatively at a discount to the DFS forecasts, though above current market levels). Our heavily risk-adjusted (0.3x full value) NAV of 75p per share suggests Mkango is significantly undervalued today, while we see further upside as the project is advanced through funding, construction and, ultimately, into production.

*Mkango Resources is a broking client of Alternative Resource Capital, a trading name of Shard Capital Partners LLP which is authorised and regulated by the Financial Conduct Authority (FRN: 538762). This is a marketing communication, intended for qualified and professional investors only, and has not been prepared in accordance with legal requirements to promote the independence of investment research. Please read important disclaimers at the end of the attached document.

Valuing your data privacy:

To ensure we comply with the EU-wide General Data Protection Regulation (GDPR), we need notify you that we will be processing your personal data in light of the legitimate interest we have in providing you with our relevant research reports. If you’d like to know more, take a minute to read our Privacy Notice and Cookie Policy to explain how we collect, store and handle your personal data. Our detailed Privacy Policy is also available on request.

The Shard Capital Group consists of Shard Capital Partners LLP (trading names: Shard Capital, Shard Capital ECM, Shard Capital Stockbrokers, Shard Capital Investor Visa, Alternative Resource Capital, LeifBridge and Tennyson Securities), Shard Capital AIFM LLP and Shard Capital Limited.

Shard Capital Partners LLP is authorised and regulated by the Financial Conduct Authority (FRN: 538762). Shard Capital AIFM LLP is authorised and regulated by the Financial Conduct Authority (FRN: 615463). Shard Credit Partners Limited (FRN: 702785) is an appointed representative of Shard Capital AIFM LLP. This can be verified on the FCA’s Register at their website, Shard Capital Limited is a service company to Shard Capital Partners LLP and Shard Capital AIFM LLP.

This communication and any attachments are confidential and may contain personal information. It is intended for the addressee(s) only. Any unauthorised use, dissemination of the information, or unauthorised copying/forwarding of this message is prohibited. If you are not the intended addressee, please notify the sender immediately by return e-mail and delete this message. Any views expressed in this message are those of the individual sender, except where the message states otherwise and the sender is authorised to state them. Internet communications cannot be guaranteed to be secure or error free as information may be intercepted, corrupted, lost, arrive late or contain viruses. Shard Capital does not accept liability for any errors, admission or losses which arise from this internet transmission. For more information about how and why we use personal information and who to contact with any queries about this, please see our privacy notice:

Company information for entities registered in England & Wales: Shard Capital Partners LLP (Company number: OC360394); Shard Capital AIFM LLP (Company number: OC390417); Shard Credit Partners Limited (Company number: 09594110); Shard Capital Limited (Company number: 07462262).

Linking Shareholders and Executives :Share Talk

If anyone reads this article found it useful, helpful? Then please subscribe or follow SHARE TALK on our Twitter page for future updates. Terms of Website Use All information is provided on an as-is basis. Where we allow Bloggers to publish articles on our platform please note these are not our opinions or views and we have no affiliation with the companies mentioned

Weekly Newsletter

Sign up to receive exclusive stock market content in your inbox, once a week.

We don’t spam! Read our privacy policy for more info.