Andreas Eriksson & Johan Widmark | 2022-05-16 14:00
Financial model that continues to evolve
The production line in Sibbhult is now complete and Swedish Stirling now targets delivery of 6 PWR BLOK units to Lion before year end, with a gradual increase in production rate. By its unique proprietary solution for recovering energy from industrial residual and flare gasses and converting these into 100% carbon neutral electricity at high efficiency, the 10 MW installation on Glencore’s Lion will generate up to 87,500 tonnes in annual CO2 emissions reduction. While the use of PWR BLOK in South Africa will entitle the owner to emission allowances equal to the amount of CO2 emissions saved, Swedish Stirling is now examining the possibility to not resell the allowances, but to tie the CO2-reduction to the planned preference share issue of 130 MSEK.
This unique green preference share is planned to offer both an attractive direct return paid in quarterly coupons, while also offering investors the possibility to offset emissions. Being a previously untested model, we are eager to see both terms and the response from the investor community. Combined with the debt financing agreement from The Industrial Development Corporation of Africa, this would give Swedish Stirling a robust financial platform to scale production.
Changing macro setting not affecting plan or execution
With a contracted revenue for Lion of SEK 413 million with a back-end loaded spread over 8 years, plus a 7-year extension option, we estimate a total discounted net present value of 9 MSEK per PWR BLOK for the ordinary shareholders, although rising inflation, risk premiums and financing costs are likely to dent that number. However, considering that it’s normal for South Africa to run at an inflation rate that’s elevated compared to European levels, this will not affect the company’s plan.
New deals now under negotiation will likely be financed with a higher degree of debt, hopefully not requiring the company to use its ~200 MSEK cash pile for project financing. A straightforward extrapolation of our calculation for the Lion deal to Swedish Stirling’s whole 96 MW pipeline of signed and potential energy conversion deals corresponds to a total value of SEK 2.2 billion or SEK 17 per share, without regard to falling production costs or additional potential outside existing letters of intent.
Several triggers support fair value well above today’s level
Aside from financing and the preference share issue, fixed agreements with the two remaining ferrochrome producers in South Africa and the next step with SMS Group in Europe are now two major triggers for the share. We also note the possibility of a verification of the environmental benefits PWR BLOK creates, through an independent review. Since PWR BLOK in South Africa reduces more carbon dioxide per invested SEK than any other comparable type of energy, a sustainability certification together with the preference share and a potential move to the main list, would force the company onto the radar screen of a number of indices and institutional sustainability investors in Sweden and internationally.
Now focus is on delivering and scaling up installations on Lion Smelter and signing new agreements with Samancor and Richards Bay Alloys, as well as SMS Group in Europe. So, with a number of triggers in 2022, support from the CEO’s acquisition of 204,000 shares in Q4’21 and recent purchase by Chairman Sven Sahle of 84,600 shares (increasing his holding by less than 1%), a possible sustainability certification and more potential deals in the pipeline, we now see considerable revaluation potential in the share.
However, while the case in Swedish Stirling remains intact, the valuation is not insulated from the general downturn in market conditions and heightened risk premium with a special disapproval among investors for profitability far ahead in the future, which is why our combined DCF and multiple valuation now support a fair value of SEK 18-26 (26-36) in 18-24 months.
GENERAL DISCLAIMER AND COPYRIGHT
This commissioned research report is for informational purposes only and is to be considered marketing communication. This research does not constitute investment advice and is not a solicitation to buy shares. Information provided here or on Emergers' website emergers.se is not intended to be financial advice. This research shall not be construed as a recommendation or solicitation to invest in the companies described. Emergers cannot be held liable for either direct or indirect damages caused by decisions made on the basis of information in this analysis. Investors are encouraged to seek additional information as well as consult a financial advisor prior to any investment decision.
This material is not intended to be financial advice. This material has been commissioned by the Company in question and prepared and issued by Emergers, in consideration of a fee payable by the Company. Emergers charges a standard fee for the production and broad dissemination of a detailed note following by regular update notes. Fees are paid upfront in cash without recourse. Emergers may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.
Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained herein represent those of the research analyst at Emergers at the time of publication. The company has been given the opportunity to influence factual statements before publication, but forecasts, conclusions and valuation reasoning are Emergers’ own. Forward-looking information or statements contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.
Exclusion of Liability: To the fullest extent allowed by law, Emergers shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained in this material.
No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Emergers’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in this material may not be eligible for sale in all jurisdictions or to certain categories of investors. Investors are encouraged to seek additional information as well as consult a financial advisor prior to any investment decision.
Investment in securities mentioned: Emergers has a restrictive policy relating to personal dealing and conflicts of interest. Emergers does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Emergers may have a position in any or related securities mentioned in this report, subject to Emergers' policies on personal dealing and conflicts of interest.
Copyright: Copyright 2021 Incirrata AB (Emergers)
This document is prepared and provided by Emergers for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.
This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.
Emergers relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Emergers does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.