Discussion about this post

User's avatar
Ben's avatar

Love the detailed analysis George but I was hoping you could explain some of the numbers a little more.

Currently the market is valuing CDE at ~$17, based on their guidance of 2026 metal prices which are pretty much around where they are today.

Your model of Gold at 5500 is around 22% higher than current price. Similarly Silver at $100 in your model is ~43% higher than today, and Copper at 9% higher.

So if your model is projecting a (conservative) NAV which is 17% higher than the current market value, but relies on more significant movements in the underlying metals pricing, doesn't that suggest that it is in fact actually overpriced at todays metal prices? You mention the stock has about a 20% move for each 10% move in Gold, that would imply a much larger price increase from today (in fact if your model projects a 17% increase in stock price based on Gold being 20% higher wouldn't it just be simpler to bet on Gold?).

I know from your writing you are focused on a reasonably sized margin of safety, and 17% on the current market price doesn't seem significant enough to be a buy given the assumptions. I'd be interested to see more detail in the model on how you expect the valuation to perform under the bear case metal prices outlined, or to explain something else that I must be missing!

Karel Goderis's avatar

George, the base(/bear?) case NAV is clear, but what would be the bull case NAV / target share price?

4 more comments...

No posts

Ready for more?