Finding fair value: a White Rock case study

By Trevor Hoey. Published at Oct 24, 2019, in Mining

When a company’s share price doubles and then halves in the space of four months, the share price which should truly reflect fair value tends to be lose all of its relevance.

All sorts of factors outside the value of the company’s assets, its operational achievements and its prospect for further success can accelerate a sell-off.

Many traders these days use charting tools and algorithms that generate buy and sell signals based purely on factors such as movements in the share price and trading volumes.

While there are a myriad of systems used by retail and sophisticated investors, the problem for companies at the mercy of frenzied sellers is that for the best part they deliver the same signals.

Consequently, a 20% fall in a company’s share price can take it to a trigger point for extensive selling, and as stop loss alerts promote a ‘sell at all costs’ mentality, any sense of valuation goes out the door.

Though this is extremely frustrating for companies, it can represent a buying opportunity.

That said, there is the challenge of assessing fair value, and that is where it pays to return to fundamental analysis, very much the domain of brokers.

Case Study: White Rock Minerals - ASX:WRM - opening share price as at October 24 - $0.004

As we referred to earlier, the following chart demonstrates the short and sharp uptick in share price followed by a complete reversal in the space of two months.

Note the high volume buying in March which saw the company’s shares increase 60% on the back of financial and operational support for the group’s Red Mountain Project.

This was a show of confidence from one of Australia’s most successful miners in terms of its ability to transition an unproven piece of ground to a multi-million-dollar production project.

The company that came in to back White Rock was the $970 million Sandfire Resources (ASX:SFR), and its decision was shaped by the WRM’s significant exploration success in 2018, a factor that appears to have been lost on the broader market this year.

What the brokers are saying

Breakaway Research senior analyst Mike Harrowell recently ran the ruler across White Rock, and his base case valuation of 2.5 cents per share implies upside of 525% to this morning’s opening price.

His valuation takes into account the group’s recent rights issue which he sees as a ‘watershed moment for the company’.

Unfortunately, it would appear that some sections of the market viewed this as a negative development as it coincided with a sharp sell-off in the group’s shares.

While there is the issue of earnings per share dilution when new shares are issued, at this stage in the company’s progress from explorer to developer to producer, it is the big picture that counts.

On this note, Harrowell said, ‘’If supported by the market, White Rock will have the funds to progress the DFS (definitive feasibility study) and EIS (environmental impact study) of its 100% owned Mt Carrington Gold Silver Project, while Sandfire funds the exploration of White Rock’s Red Mountain zinc and precious metals project in Alaska.’’

Mt Carrington valued at 1.7 cents per share

With significant focus on Red Mountain it could be argued that White Rock’s Mt Carrington gold-silver project in New South Wales has been forgotten.

However, ignore this at your peril as the relatively advanced project has an established resource of 341,000 announced gold and 23.2 million ounce silver.

Harrowell values this asset at $47.3 million with $8 million of capital expenditure required after potential funding from Cartesian, a major shareholder (4.7%).

Mt Carrington is shovel ready with a PFS already completed on the existing mining lease and $20 million of infrastructure already in place.

The initial mine life is between four and five years plus a possible 2 to 3 years for silver.

The implied financials point to a discounted net present value of about $72 million based on the current Australian dollar gold price, with anticipated free cash generation of $95 million and a payback period of 11 months.

Importantly, this could have a marked impact on White Rock’s ability to fast track the Red Mountain Project, to a significant extent derisking a potential development on the score of funding.

Based on a 100% rights take up in terms of this month’s entitlement offer prospectus, Harrowell values the Mount Carrington asset alone at 1.7 cents per share, implying upside of approximately four-fold to the company’s current share price.

Cash of $5.4 million and other assets account for the remaining 0.8 cents of his valuation.

While 2.5 cents is a long way from where the company is trading at the moment, it should be remembered that these numbers are for the best part built around hard and fast financial metrics such as the validated size of resource and how this relates to production, capital expenditure, production costs and commodity prices.

Looking at it from another perspective, with cash of $0.002 cents per share, based on the current share price investors are getting a relatively high value project in Mt Carrington, as well as the Red Mountain Project for $0.002 cents.

View Our Investment Portfolios

S3 Consortium Pty Ltd (CAR No.433913) is a corporate authorised representative of LeMessurier Securities Pty Ltd (AFSL No. 296877). The information contained in this article is general information only. Any advice is general advice only. Neither your personal objectives, financial situation nor needs have been taken into consideration. Accordingly you should consider how appropriate the advice (if any) is to those objectives, financial situation and needs, before acting on the advice.

Conflict of Interest Notice

S3 Consortium Pty Ltd does and seeks to do business with companies featured in its articles. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this article. Investors should consider this article as only a single factor in making any investment decision. The publishers of this article also wish to disclose that they may hold this stock in their portfolios and that any decision to purchase this stock should be done so after the purchaser has made their own inquires as to the validity of any information in this article.

Publishers Notice

The information contained in this article is current at the finalised date. The information contained in this article is based on sources reasonably considered to be reliable by S3 Consortium Pty Ltd, and available in the public domain. No “insider information” is ever sourced, disclosed or used by S3 Consortium.

Australian ASX Small Cap stocks | Why is Australia’s leading small cap publication

Founded seven years ago, is Australia’s leading and longest standing website for investor and finance news, education and expert opinion.

Published by StocksDigital, Finfeed was created to report daily on the comings and goings of ASX listed stocks in the small cap market.

As the first digital publication dedicated specifically to this space, Finfeed soon became the most trusted publication in the market, quickly garnering over two million page views – a number that continues to rise. provides its readers with informative articles that tackle the latest in market moving #ASX small cap news, plus exclusive content you won’t find anywhere else. It is aimed at those with an interest in investing, market education, company performance, start-ups and much more. is the only media organisation operating under the strength of a Financial Services License and is backed by leading journalists and analysts all with brands of their own.

The website aims to inform, educate and entertain with content that drills down into the heart of financial matters.

Finfeed is a leading source of investor and market information, with everything investors need to know about how to invest written in a way that anyone can understand. 

Over the years, the website has expanded beyond exclusively reporting on small caps, to profile Australia’s leading ASX listed small, mid and large caps as well as some of the country’s most successful CEOs and business leaders to find out what makes them tick.

Every day you will find fresh content covering:

Fast Facts

Over 4,000 articles published

Over 2.3 Million Page Views and counting

Over 10,000 followers on social media

Subscriber list growing by 2% monthly

Thanks for subscribing!