@themickey
Ugh this is a microcap AND complex share structure (ADR, aussie, etc.). Not a fan of analyzing these types but here's how I'd approach it:
Step 1: understand the biz. Read the MRY 10-k to learn this.
Key items:
Step 2: How are they doing and what's guidance?
Step 3: Figure out the critical factors
From bloomberg -- here's the trajectory on growth, given the pace of projects and when they'll add to revenues:
Looking at EV/ FY 25 EBITDA .. can see that it has ranged from 1.3x to 2.5x in the past 6 months, with an average this year of ~1.8x. It's currently at ~2x.
Step 6 -- What's your View?
Scenario 1: On track and improving macro dynamics
* Stock grows faster than consensus estimates on the back of improving lithium prices in late 24-2025. FY 25 EBITDA of ~300MM.
* Worth about ~$46 on 2.5x FY25 EBITDA -- company needs to stay on track AND lithium prices improve.
Scenario 2: Project headwinds and weak macro
* Company remains on track but lithium prices remain subdued, plus capex and project drift rises as Ten + Car plants build out. FY 25 EBITDA of 185MM, about -7% below current consensus.
* Stock is worth about ~$23 on 2x FY25 EBITDA.
Scenario 3: Lithium prices do not recover as global supply picks up
* Company remains on track but lithium prices fall to the ~200 level (BBG index) which is -50% where spot is. FY 2025 EBITDA ~120MM.
* Stock is worth about ~13.5 on 1.8x FY 2025 EBITDA
Your prob. of each scenario is:
scen 1: 60% (you are bullish and think lithium will rebound)
Scen 2:10% (you don't think this has a high chance to occur)
Sen 3: 30% (you think there is a real risk lithium prices move lower, not because of a crash in demand, but a pickup in supply)
Your prob. adjusted price is: ~$34. Current stock price is ~$28, so in this example, you would see the stock as currently undervalued.
In this example, because you are bullish on the stock, you expect the price of lithium to rise and that would lift estimates higher (consensus FY25 EBITDA would move from ~200mm to ~300mm). You can see this in "real time" with estimate revisions. If the stock begins to rally w/o estimate revisions or higher lithium prices, then it's EV/EBITDA would be bid higher. In an environment where EV/EBITDA goes up to 2.5x without (1) higher lithium prices or (2) +ve estimate revisions, then you would fade the move. Same thing for if the stock extends below 1.8x.
(Stock price = white line, lithium price = blue line)
How would you trade it?
Well, the signal needs to be worth at least 2x the volatility of the asset. Historical vol of PLL is ~60% on a 252d basis. The next earnings will be in Feb 2024. If I thought that lithium was going to start going up by the end of this year and will "show up" in Febs guidance, then my $46 px target is in play and the ~64% expected return (from $28 to 46) is over ~120% annualized which is 2x the historical vol and therefore in-line with a "good trade".
Ugh this is a microcap AND complex share structure (ADR, aussie, etc.). Not a fan of analyzing these types but here's how I'd approach it:
Step 1: understand the biz. Read the MRY 10-k to learn this.
Key items:
- Company is in "development" so they don't have any actual sales as of their MRFY and don't expect to generate revenue until 3FQ2023. It'll have additional product starting in late 2024-2025, and will be able to produce lithium hydroxide in 2025-2026.
- The company will generate revenues through a 25% stake in SYA (Quebec based lithium projects), 9.4% ownership of Atlantis Lithium (ASX: ALL) Ghana lithium portfolio (including off take of ~50% of life of mine production at market prices), two lithium hydroxide plants (Tennessee and Carolina).
- Note: offtake price is $500-900/ton.
Step 2: How are they doing and what's guidance?
- In Q3 they made their first customer shipment and generated sales of $47M on sales of 29k dmt of lithium concentrate; on track to deliver full year guidance of 56.5k dmt
- results were impacted materially by 45% decline in spot lithium prices
- Company is aussie based so only reports 2x year
Step 3: Figure out the critical factors
- Performance is on-track given what they guided, but the price of lithium has fallen
- There's a bidding war over ALL mines which may impact PLLs position given its off-take deal
- The stock roughly tracks lithium prices
From bloomberg -- here's the trajectory on growth, given the pace of projects and when they'll add to revenues:
- Evercore ISI sees price of $65 on 6x FY25 EBITDA
- DA Davidson sees $60 on 9.4x FY25 EBITDA
- Other analysts are mixing EV/EBITDA with DCF and other methods (BTIG references 2x FY24 EBITDA)
- Range of estimates for FY25 EBITDA is 96 - 484, with consensus at 204; note: revisions have moved lower since august
Looking at EV/ FY 25 EBITDA .. can see that it has ranged from 1.3x to 2.5x in the past 6 months, with an average this year of ~1.8x. It's currently at ~2x.
Step 6 -- What's your View?
Scenario 1: On track and improving macro dynamics
* Stock grows faster than consensus estimates on the back of improving lithium prices in late 24-2025. FY 25 EBITDA of ~300MM.
* Worth about ~$46 on 2.5x FY25 EBITDA -- company needs to stay on track AND lithium prices improve.
Scenario 2: Project headwinds and weak macro
* Company remains on track but lithium prices remain subdued, plus capex and project drift rises as Ten + Car plants build out. FY 25 EBITDA of 185MM, about -7% below current consensus.
* Stock is worth about ~$23 on 2x FY25 EBITDA.
Scenario 3: Lithium prices do not recover as global supply picks up
* Company remains on track but lithium prices fall to the ~200 level (BBG index) which is -50% where spot is. FY 2025 EBITDA ~120MM.
* Stock is worth about ~13.5 on 1.8x FY 2025 EBITDA
Your prob. of each scenario is:
scen 1: 60% (you are bullish and think lithium will rebound)
Scen 2:10% (you don't think this has a high chance to occur)
Sen 3: 30% (you think there is a real risk lithium prices move lower, not because of a crash in demand, but a pickup in supply)
Your prob. adjusted price is: ~$34. Current stock price is ~$28, so in this example, you would see the stock as currently undervalued.
In this example, because you are bullish on the stock, you expect the price of lithium to rise and that would lift estimates higher (consensus FY25 EBITDA would move from ~200mm to ~300mm). You can see this in "real time" with estimate revisions. If the stock begins to rally w/o estimate revisions or higher lithium prices, then it's EV/EBITDA would be bid higher. In an environment where EV/EBITDA goes up to 2.5x without (1) higher lithium prices or (2) +ve estimate revisions, then you would fade the move. Same thing for if the stock extends below 1.8x.
(Stock price = white line, lithium price = blue line)
How would you trade it?
Well, the signal needs to be worth at least 2x the volatility of the asset. Historical vol of PLL is ~60% on a 252d basis. The next earnings will be in Feb 2024. If I thought that lithium was going to start going up by the end of this year and will "show up" in Febs guidance, then my $46 px target is in play and the ~64% expected return (from $28 to 46) is over ~120% annualized which is 2x the historical vol and therefore in-line with a "good trade".
Last edited:
