KEFI Minerals selects its preferred project infrastructure finance proposal

KEFI Minerals (LON:KEFI), the gold exploration and development company with projects in the Federal Democratic Republic of Ethiopia and the Kingdom of Saudi Arabia, has announced that it has selected its preferred project infrastructure finance proposal for the Company’s Tulu Kapi Gold Project, being a bank loan based proposal recently received from two leading African banks as underwriters and co-lenders.  A preliminary term sheet has been signed and is subject to credit approval.

The bank-based proposal is considered by the directors of the Project company, Tulu Kapi Gold Mines Share Company (“TKGM”), to be financially more attractive and more straightforward to execute than the long-standing alternative bond-and-lease based debt financing proposal.  In addition, the proposed bank lenders are actively working in Ethiopia, are familiar with the local market and many of our local stakeholders and thus considered more compatible with the Project consortium.  There are no charges payable for electing not to proceed with the bond-and-lease based debt financing proposal.  The underlying economics are summarised below and compared with the previous bond-and-lease based proposal.

The proposed Project and financing timetable, as previously announced, is for the first six months of development to be funded by way of equity investment at the TKGM level by the Project partners, beginning in January 2020, with full finance close and bank loan drawdown planned for mid-2020.  The amount of Project equity (US$68 million) and subordinated working capital facility requirements (US$14-24 million) remain essentially unchanged, as is the contribution towards capital expenditure.  However, material savings are expected in the cost of debt-servicing, administration and other charges, especially during the Project development and start-up period.

Using the proposed bank loan infrastructure financing at the current gold price of US$1,450/oz, KEFI estimates that the net cash flow over the life of the open pit will increase from US$314 million to US$380 million.  On this basis, TKGM could maintain the same net cash flow for shareholders as previously projected, while at the same time funding the development of the underground mine, which requires an estimated capital expenditure of US$37 million per its Preliminary Economic Assessment (“PEA”).  This is expected to significantly increase production, mine life and the overall Project NPV.

At the current gold price of US$1,450/oz, the Definitive Feasibility Study or DFS-based NPV of the open pit (US$171 million) added to that of the PEA-based NPV of the underground mine (US$74 million), totals to the aggregate Project NPV of US$245 million.  

On this basis and after taking into account that KEFI has already invested nearly all of its contribution to the Project equity, KEFI’s 45% beneficial interest is US$130 million (approximately £101 million), about eight times the current market capitalisation of the Company. 

This does not include further potential upside offered by exploration underground where extensions of the 5.6 g/t Indicated Resource remain untested, in the adjacent Tulu Kapi district, where several areas of drill-intercepted pre-resource mineralisation require follow-up and in Saudi Arabia where drilling is currently intercepting massive sulphides in a large Volcanogenic Massive Sulphide occurrence.

KEFI Finance Director, Mr John Leach, commented, “We have been very well supported by the bond-lease proposal and now we also have an attractive bank-loan based alternative because capital market support for our Project has recently improved markedly, both inside and outside Ethiopia.  The expected savings from the preferred bank-based infrastructure finance proposal provide our Project subsidiary, TKGM, with the opportunity to develop and further explore the underground Tulu Kapi deposit and significantly increase value for shareholders, without reducing net cash flows available for other purposes.”

Comparison of selected bank-loan-based proposal compared with previous bond-lease-based proposal

Excluding the past investment of c. US$55-US$60 million to the end of 2018 and also excluding the c. US$50 million mining equipment to be supplied by the mining contractor, the overall funding plan for Tulu Kapi is summarised below which compares the bank-loan and the bond-lease approaches. Both proposals remain subject to due diligence and full legal documentation and, as part of those processes, all key independent expert reports will be updated nearer to full financial closing:

Funding RequirementsBank-LoanUS$mBond-LeaseUS$m
On-site Infrastructure106.3106.3
Mining28.628.6
Off-site Infrastructure20.020.0
Owner’s Costs (community, working capital, finance administration, costs & reserves to protect financiers)33.554.5
Interest during grace and other finance effects17.332.8
Aggregate Funding Requirements205.7242.2
Sources of FundsBank-LoanUS$mBond-LeaseUS$m
TKGM Project Equity

  – Government20.020.0
  – ANS Mining38.038.0
  –  KEFI10.010.0
Subordinated Working Capital Facility17.7 – 27.714.2 – 24.2
Sub-Total   85.7 – 95.782.4 – 92.4
Infrastructure Finance110.0-120.0150.0-160.0
Aggregate of Funding Sources205.7242.2
 

Comparative Economics:

Net Cash Flow over life of Open Pit Mine379.5313.6
Average Debt Service Coverage Ratio2.8X1.8X
Loan (prepayment possible) or Bond Tenor7.5 years9.0 years
Average Cost per Year Over Life of Loan8.711.6

Note: The KEFI equity contribution sourced from cash, working capital facility and refunds on closing of full funding.

Click to view all articles for the EPIC:
Or click to view the full company profile:
Facebook
Twitter
LinkedIn
KEFI Minerals Plc

More articles like this

KEFI Gold and Copper

KEFI at Precious Metals Summit 2023

London-listed company KEFI Gold and Copper plc (LON:KEFI) is an exploration and development company focused on gold and copper deposits in the highly prospective Arabian-Nubian Shield. The Company operates in Ethiopia and Saudi Arabia with projects including Tulu

KEFI Gold and Copper

Gold scales 6-month peak on softer dollar

Gold prices climbed a six-month peak on Monday, supported by a weaker U.S. dollar and on bets that the Federal Reserve is done with its interest rate hike cycle, while the focus shifted to U.S. inflation

KEFI Gold and Copper

Shanghai copper near 2-month high

Shanghai copper prices rose to their highest in nearly two months on a softer dollar and expectations of improving demand after China promised support to the country’s property sector. The most-traded December copper contract on the Shanghai Futures Exchange SCFcv1 rose 0.2% to 67,950 yuan ($9,422.97)

KEFI Gold and Copper

KEFI says Ethiopia’s mining industry is promising

KEFI Gold and Copper PLC announced Monday that it is committed to remain on track for its project of Tulu Kapi in Ethiopia to be in operation by 2026. Things in Ethiopia’s mining industry are improving, said

KEFI Gold and Copper

KEFI confirms Tulu Kapi on track for launch

KEFI, the gold and copper exploration and development company, has focused on the Arabian-Nubian Shield since 2008, assembling a pipeline of projects in the Kingdom of Saudi Arabia and in the Federal Democratic Republic of Ethiopia,

KEFI Gold and Copper

Gold heads for biggest monthly rise since November

Gold steadied on Tuesday on caution ahead of the Federal Reserve’s policy meeting this week, but held on track for its biggest monthly rise since November last year as the Israel-Hamas war boosted safe-haven bets. Spot

KEFI Gold and Copper

Gold price rises to 11-week high

Gold jumped to its highest level since the beginning of August on Wednesday as the escalating conflict in the Middle East sent investors flocking towards the safe-haven metal. Spot gold was up 1.1% to $1,945.20 per

KEFI Gold and Copper

Ethiopia’s Tulukapi mine to open by KEFI Gold and Copper

According to KEFI Gold and Copper PLC, a mining exploration and development company, the open-pit Tulu Kapi project in Ethiopia will begin construction by 2023, with production beginning in 2025. The equity development capital and 320

KEFI Gold and Copper

How does copper contribute to a circular economy?

London-listed company KEFI Gold and Copper plc (LON:KEFI) is an exploration and development company focused on gold and copper deposits in the highly prospective Arabian-Nubian Shield. The Company operates in Ethiopia and Saudi Arabia with projects including Tulu

KEFI Gold and Copper

KEFI Gold and Copper at Africa Down Under 2023

London-listed company KEFI Gold and Copper plc (LON:KEFI) is an exploration and development company focused on gold and copper deposits in the highly prospective Arabian-Nubian Shield. The Company operates in Ethiopia and Saudi Arabia with projects including Tulu

KEFI Gold and Copper

Recent developments put KEFI’s Tulu Kapi into the spotlight

Three recent developments have served to put KEFI’s Tulu Kapi into the spotlight. The first is Ethiopia’s recent central bank directive exempting certain strategic industries – including mining – from foreign exchange controls, satisfying the last

KEFI Gold and Copper

East Africa and Ethiopia attracting investment

Three recent developments have served to put KEFI’s Tulu Kapi into the spotlight. The first is Ethiopia’s recent central bank directive exempting certain strategic industries – including mining – from foreign exchange controls, satisfying the last