PAA : TSX : C$15.75
PAAS : NASDAQ
Pan American Silver’s key operating mines include
Huaron, Morococha and Quiruvilca in Peru, Dolores, La
Colorada and Alamo Dorado in Mexico and Manantial
Espejo in Argentina. The company maintains ownership
of the Navidad Project located in Chubut Province,
Argentina, to which we ascribe no value.
All amounts in C$ unless otherwise noted.
Metals and Mining — Precious Metals and Minerals
PEA HIGHLIGHTS STRONG
ECONOMICS FOR DOLORES
We reiterate our HOLD rating on shares of Pan American Silver
following results for Dolores’ PEA contemplating the addition of a
milling and pulp agglomeration circuit to the process flow sheets and the
development of an underground mine. While the company reports a
strong IRR for the project, a construction decision has been deferred for
9-12 months to proceed with additional studies and continue the
delineation of underground mineralization.
Robust economics, with initial capex estimate of $105 million,
returning an IRR of 33% at $1,300/oz gold and $22/oz silver. We
estimate the development of this project to begin mid-2015, with the
pulp agglomeration plant operational mid-17 and the underground
mine at full operation (1,500 tpd) in H1/18E. We estimate that the
development of the pulp agglomeration circuit and underground
mine is approximately 5% accretive to our company NAV.
Annual silver production is expected to increase by 38% in the first
10 years, due largely to a 21% increase in throughput and better
recoveries (~7% for both gold and silver). While an underground
resource has not been provided, we estimate 5.25 Mtonnes (based
on 1,500 tpd for 9.5 years of operations) containing approximately
11 Moz silver and 0.3 Moz gold.
We have revised our target to C$18.75 from C$17.75 based on 1.05x our
5%/operational NAVPS estimate of C$13.85 (previously C$13.09) plus
net debt and other corporate adjustments. Our 2014 EPS estimate has
been revised to $0.28 from $0.15 following the incorporation of Q1/14
results and revised 2014 cash cost estimates.