The Africa Challenge – Khemisset Potash Project
SIGNIFICANT EQUITY UPSIDE FROM NET ASSET VALUE
Emmerson trading well below comparator group for junior potash mines:
Market Cap US$
Flagship Project
Country
NPV8 US$
Market Cap as % of NPV
Emmerson
66m
Khemisset
Morocco
1,400m
5%
Western Resources
70m
Milestone
Canada
154m
45%
Gensource Potash
43m
Tugaske
Canada
268m
16%
Danakali*
105m
Colluli
Eritrea, Ethiopia
242m**
43%
Highfield
177m
Muga
Spain
1,985m
9%
Kore Potash
32m
Kola
Republic of Congo
1,452m***
2%
*Danakali has agreed a US$166m binding share sale agreement for its 50% shareholding in Colluli, indicating a project value of US$332m. Prior to the non-binding term sheet being announced in October 2022, Danakil had a
market сар of ~US$70m
** NPV10 = 242m (Phase 1), 439m (Phase 1 & 2) Danakali's numbers for 50% share of JV
*** NPV10
Prices correct as at 31 January 2023
11View entire presentation