Beruflich Dokumente
Kultur Dokumente
12500
12000
11500
11000
10500
10000
9500
Baltic Dry Index (Monthly)
9000
8500
8000
7500
7000
6500
6000
5500
5000
4500
4000
3500
3000
2500
2000
1500
1000
500
0
Sep-85
Sep-86
Sep-87
Sep-88
Sep-89
Sep-90
Sep-91
Sep-92
Sep-93
Sep-94
Sep-95
Sep-96
Sep-97
Sep-98
Sep-99
Sep-00
Sep-01
Sep-02
Sep-03
Sep-04
Sep-05
Sep-06
Sep-07
Sep-08
650
Copper Price Index (Indexed to Jan 1/02 = 100)
600
550
500
450
400
350
300
250
200
150
100
50
0
Jan-02
Mar-02
May-02
Jul-02
Nov-02
Jan-03
Mar-03
May-03
Jul-03
Nov-03
Jan-04
Mar-04
May-04
Jul-04
Nov-04
Jan-05
Mar-05
May-05
Jul-05
Nov-05
Jan-06
Mar-06
May-06
Jul-06
Nov-06
Jan-07
Mar-07
May-07
Jul-07
Nov-07
Jan-08
Mar-08
May-08
Jul-08
Sep-02
Sep-03
Sep-04
Sep-05
Sep-06
Sep-07
Sep-08
US$ C$ Yen Euro A$
50
45
Pounds of Copper
40
35
30
25
20
15
10
5
0
Indonesia
Thailand
Venezuela
Canada
Germany
India
China
Australia
Taiwan
France
Sweden
Korea
Japan
Italy
Russia
Mexico
Brasil
U.K.
U.S.
Country
In Figure 4, we plot the TSE Metal and Mineral Index back to 1977 and it becomes
quite obvious that we had a outstanding run of performance during this sixth major
bull cycle. After peaking at 23,990 in October 2007 the index has retrenched by 25%
as of September 2008. We view this as more than just a normal correction but more
of a panic knee jerk reaction. While we do not expect to scale the heights reached in
October 2007 we strongly believe that after the recent period of consolidation of the
equities, we could see the market push to 22,000, up at least another 20% from the
current level.
26,500
24,500
22,500 Over past six cycles:
20,500 Avg. bull phase: 195% over 50 mos.
Avg. bear phase: (40%) over 26 mos.
18,500
16,500
14,500
12,500
10,500
8,500
6,500
4,500
2,500
500
Jan-77
Jan-78
Jan-79
Jan-80
Jan-81
Jan-82
Jan-83
Jan-84
Jan-85
Jan-86
Jan-87
Jan-88
Jan-89
Jan-90
Jan-91
Jan-92
Jan-93
Jan-94
Jan-95
Jan-96
Jan-97
Jan-98
Jan-99
Jan-00
Jan-01
Jan-02
Jan-03
Jan-04
Jan-05
Jan-06
Jan-07
Jan-08
Jan-09
Demand
Western World Primary Consumption 11,000 11,504 11,750 12,200 12,650 12,865 13,250
Annual % Change -6.0% 4.6% 2.1% 3.8% 3.7% 1.7% 3.0%
Total Reported Stocks 1,700 850 825 700 600 685 885
2
Total Stock Ratio (Wks Of Consumpt'n) 8.0 3.8 3.7 3.0 2.5 2.8 3.5
Average Price (LME three month, US$/lb.) $0.81 $1.27 $1.67 $3.03 $3.22 $3.35 $2.95
Price Year to Date (US$/lb.) $3.55
1Difference = "Market Balance" - "Change in Stocks"; Reported stocks do not always represent actual stocks.
2 Total Stock Ratio = "Total Stocks" / "Primary Consumption".
While most observers fear a U.S. recession it is important to realize that as far as
metal consumption goes, the U.S. market has been in recession since 2007 with de-
stocking in all parts of the pipeline. At some point manufacturers will restock
providing a significant shock to overall demand.
In Figure 5, we have provided the historical copper price plotted against the quarter
ending level of industry and exchange inventory expressed as weeks of consumption
in inventory. Currently, the market is at just over 3 weeks which is similar to last year
at this time. Looking ahead to the last half of 2008, we are forecasting essentially a
balanced market and have inventories rising in 2009 on the back of a surplus of
200,000 tonnes. The reader will notice the normal inventory level is dynamic and over
the past few years somewhat seasonal due largely to China’s influence. Even with
the build in inventories the exchange level is unlike to increase significantly as most
of the inventory build will occur at the manufacturing level as the industry restocks.
This should continue to provide good support for the copper price well into 2009. In
January we had forecast an average copper price of $2.95 for the year with an
average of $3.25 in the first half falling to $2.65 per pound during the second half.
The actual price for the first half of 2008 was $3.65. As expected prices started to
erode during the second half but should average $3.35 for 2008 and $2.95 for 2009.
1,200,000 $4.20
$4.00
1,100,000 $3.80
LME Copper Inventories (tonnes)
$3.60
1,000,000 $3.40
Sep-96
Sep-97
Sep-98
Sep-99
Sep-00
Sep-01
Sep-02
Sep-03
Sep-04
Sep-05
Sep-06
Sep-07
Sep-08
To provide a back drop to our price forecasts we include the most recent forward
curve compared to the forward curve as of July 2008 and the forward curve as of
October 2006, See Figure 6. Comparing the following forward curves suggest the
following observations. First, our metal price forecasts appear very conservative,
particularly our long-term price of $1.75. Secondly, the forward curve is surprisingly
flat with the five year anchor price of $2.93. Thirdly, the change in slope for the past
two years suggests copper could flip into a five year contango, similar to what
happened to oil in late 2007. Whatever the outcome, professional traders remain very
positive on the long-term price.
Cu Forward Curve
$3.900
$3.800
$3.700
$3.600 July 2008 Forward Curve
$3.500
$3.400
$3.300
$3.200
$3.100
$3.000
US$/lb
11/24/08
1/24/09
3/24/09
5/24/09
7/24/09
9/24/09
11/24/09
1/24/10
3/24/10
5/24/10
7/24/10
9/24/10
11/24/10
1/24/11
3/24/11
5/24/11
7/24/11
9/24/11
11/24/11
1/24/12
3/24/12
5/24/12
7/24/12
9/24/12
11/24/12
1/24/13
3/24/13
5/24/13
7/24/13
9/24/13
11/24/13
Settlement Date
In Figure 7, we have provided the historical copper price plotted against the quarter
ending level of industry and exchange inventory expressed as weeks of consumption
in inventory. Currently, the market is at approximately 2.8 weeks. This compares to
2.6 weeks last year at this time. Looking ahead to 2009, we are forecasting a modest
surplus and the weeks of inventory remaining at a historically low level of about 3.5
weeks. We believe 5-6 weeks could be considered as normal and the copper market
can function for a significant period below this level if there are no supply shocks. The
reader will notice the normal inventory level is dynamic. We believe it has declined
over time as a result of efficiencies in delivery and because just-in-time inventory
trends have become rampant as it allows for less capital tied up in inventories.
9 $4.00
8 $3.50
Weeks Of Consumption
7 $3.00
26000
Surplus
25000
24000
23000
22000
21000
20000
19000
Tonnes Copper
Total Supply
18000
17000
16000
Total Demand @
15000 3.0% growth
14000
13000
12000
11000
10000
9000
8000
2006 2007 2008 2009 2010 2011 2012 2013 2014 2015
While the collective industry balance sheet remains extremely robust, and available
for aggressive capital investments the availability of debt financing has been severely
constrained due to the financial crisis precipitated by the sub prime debacle in the
U.S. The capital cost required to build a reasonable size copper mine in 2007 has
nearly doubled in the past 5 years. This comes on the heels of rapidly escalating raw
material costs such as cement and steel, shortage of skilled labour, and higher front-
end environmental outlays. A quick look at the financing requirements of the universe
of mine under consideration, Figure 9, suggests approximately one third can be built
for less the $9,000 per tonne of annual copper output. Another one third appears to
have capital estimates in excess of $12,500 per tonne, the balance in the range of
$9,000 to $12,500 per tonne. For a company to obtain a 12% IRR on these projects,
which we believe is appropriate considering the financial, technical and political risk,
infers the copper price need to obtain this return. For the lower cost third, those
projects below $9,000, a long term copper price of $1.75 per pound would perhaps
be adequate. However projects with projected capacity intensity in excess of $12,500
would need a long term copper price in excess of $2.50 per pound, perhaps as high
as $3.00 per pounds to realize an adequate return. Few companies, to my
knowledge, use a copper price much in excess of $1.75 in their long term planning.
Although we have seen tighter prices used in feasibility studies. BHP recently used
$2.80 in a scoping study for Olympic Dam and Xstrata used $2.65 for the El Morro
study. Consequently we believe that at least 30% of the projected mine increases
may not developed due to marginal economics.
Paradigm Capital Inc, IIROC/TSX Member 10 September 24, 2008
David Davison, Analyst 416.360.3462
Jacob Willoughby, Analyst 416.361.9557
Michael Bandrowski, Associate 416.360.1397
Figure 9: Copper Projects
$20,000
$18,000
$16,000
US$ Capital Cost / Tonne Annual Production
$14,000
$12,000
$10,000
$8,000
$6,000
$4,000
$2,000
$0
Escondida expansion
Michiquilly
Tenke-Fungurume
Petaquilla
Oyu Tolgoi
Rio Blanco
Andina
El Pachon
Los Bronces
Chuqi
Cananea
Konkola Deep
Esperance
Galeno
Cerro Casale
Aqua Rica
El Morro
Lumwana
KOV restart
Spence
El Arco
Reko Diq
Pebble
Las Bambas
Gaby
Galore Creek
La Granja
Tampakan
Toromocho
Kamoto
Safford
Frieda River
If we recast our supply/ demand forecast out to 2015 but eliminated 12 of the most
costly projects the large surplus projected in Figure 8 is essentially eliminated, See
Figure 10. this may in fact be closer to reality than current market expectations.
Figure 10: Copper - Supply/Demand Until 2015 Eliminating 10 High Cost Projects
24000
23000 Deficit
22000
21000
20000
19000
Tonnes Copper
07
08
09
10
11
12
13
14
15
20
20
20
20
20
20
20
20
20
20
Summary
Normally the market is much more generous with base metal equity valuations at this
point in the commodities cycle than it is now. With the general equity markets
remaining in disarray and hedge fund managers under severe pressure it perhaps is
not surprising that fundamentals are taking the preverbal back seat. We believe the
valuation gap will be overcome and we still strongly recommend being selectively
overweight copper equities, at least until the summer of 2009. The party is not over,
but some exhaustion has definitely set in. We believe a correction was long over due
but certainly underestimated the full extent. Many companies in the Paradigm Copper
universe are trading below 75% NAV which is what the market values these
companies at during the trough of the market, when balanced sheets are bloated and
even good operations are losing money, and exchange inventories are as high as
Everest. Considering the shell-shocked state of the market small cap companies
even with a strong growth profile are expected to under perform the larger more
liquate names. Our top picks in the copper universe remain Equinox, First Quantum,
Quadra and FNX.
The analyst (and associate) certify that the views expressed in this report accurately reflect their personal views about the
subject securities or issuers. No part of their compensation was, is, or will be, directly or indirectly, related to the specific
recommendations expressed in this research report.
Analysts are compensated through a combined base salary and bonus payout system. The bonus payout is determined
by revenues generated directly or indirectly from various departments including Investment Banking, based on a system
that includes the following criteria: reports generated, timeliness, performance of recommendations, knowledge of
industry, quality of research and investment guidance and client feedback. Analysts are not directly compensated for
specific Investment Banking transactions.
The opinions, estimates and projections contained herein are those of Paradigm Capital Inc. (“PCI”) as of the date hereof
and are subject to change without notice. PCI makes every effort to ensure that the contents herein have been compiled
or derived from sources believed reliable and contain information and opinions, which are accurate and complete.
However, PCI makes no representation or warranty, express or implied, in respect thereof, takes no responsibility for any
errors and omissions which may be contained herein and accepts no liability whatsoever for any loss arising from any use
of or reliance on this research report or its contents. Information may be available to PCI, which is not reflected herein.
This research report is not to be construed as, an offer to sell or solicitation for or an offer to buy, any securities. PCI, its
affiliates and/or their respective officers, directors or employees may from time to time acquire, hold or sell securities
mentioned herein as principal or agent. PCI may act as financial advisor and/or underwriter for certain of the corporations
mentioned herein and may receive remuneration for same. Paradigm Capital Inc. is a member of The Toronto Stock
Exchange, The TSX Venture Exchange and The Investment Industry Regulatory Organization of Canada.
To U.S. Residents: This report was prepared by Paradigm Capital Inc. which is not subject to U.S. rules with
regard to the preparation of research reports and the independence of analysts. Paradigm Capital U.S. Inc., affiliate
of PCI, accepts responsibility for the contents herein, subject to the terms as set out above. Any U.S. person wishing to
effect transactions in any security discussed herein should do so through Paradigm Capital U.S. Inc.