Inmet Mining Corporation
IMN : TSX : C$70.43
BUY Target: C$82.00
COMPANY DESCRIPTION:
Inmet is a Canadian-based, international mining company that produces copper, zinc and gold. Its three operations include Cayeli in Turkey, Pyhasalmi in Finland, and Las Cruces in Spain. The company is currently developing the very large Cobre Panama Cu-Mo-Ag-Au project in Panama (80% IMN).
Investment recommendation
Inmet Mining released slightly better than expected Q4/12 operating results (production of 27,600t Cu and 20,700t Zn were 1.6% and 25.7%
above our forecast) and issued initial 2013 production and cost guidance that was largely in line with our estimates. We are reiterating our BUY
rating and our 12-month target of C$82.00 per share.
Our C$82.00 target is based on a 50/50 weighting of our fundamental based target and our takeover based target. Our fundamentals based target of C$74.27 is based on a 50/50 weighting of 5.0x our 2013E EV/EBITDA ($64.98) and 1x our revised 8% NPV estimate ($83.57). Our takeover
based target of C$90.67 is based on an 8.5% premium to our 10% NPV estimate of C$83.57, representing the average takeover premium realized within our coverage universe over the past two years. In light of the currently outstanding C$72.00 per share hostile takeover offer from
First Quantum Minerals (TSX: FM), in our view, the Q4/12 operating results and 2013 guidance are likely to have little impact on the shares.
Investment highlights
We now forecast 2013E-2015E total Cu production of 112,314t, 115,168t, and 115,242t (from 115,137t, 115,168t, and 115,242t).
Valuation
Inmet is currently trading at a 2013E and 2014E EV/EBITDA of 5.6x and 7.5x, and at a 15.7% discount to our 10% NPV estimate of C$83.57 per share, which compares with our mid-cap base metal producer coverage universe average of 8.1x, 6.7x, and a 16.0% discount to NPV.
Related articles
- First Quantum says Inmet’s efforts at massive Panama mine harmful to investors (business.financialpost.com)
- First Quantum Takes C$5.1 Billion Bid for Inmet Mining Hostile – Bloomberg (bloomberg.com)


