Wheaton Precious Metals — Record quarterly cash flow

Wheaton Precious Metals (TSX: WPM)

Last close As at 03/12/2024

CAD88.81

2.46 (2.85%)

Market capitalisation

CAD40,291m

More on this equity

Research: Metals & Mining

Wheaton Precious Metals — Record quarterly cash flow

Wheaton Precious Metals’ (WPM’s) Q324 results, announced 7 November, showed a less than 1% variance for the quarter relative to our forecasts at the earnings level. Notably, however, three mines (Constancia, Stillwater and Voisey’s Bay) outperformed our expectations in terms of production but underperformed in terms of sales. This arguably sets up the potential for a rebound in Q4 when Wheaton’s streaming partners traditionally flush through sales ahead of the end of the financial year. Note that, at current metals prices, our EPS forecast for FY25 would be US$1.68 per share compared to the base case of US$1.23 per share.

Lord Ashbourne

Written by

Lord Ashbourne

Director of Content, Mining

Metals & Mining

Wheaton Precious Metals

Record quarterly cash flow

Q324 results

Metals and mining

11 November 2024

Price

C$89.28

Market cap

C$40,501m

C$1.3881/US$, US$1.2766/£

Cash at end June 2024 (excluding US$5.7m in lease liabilities)

US$694.1m

Shares in issue

453.6m

Free float

100.0%

Code

WPM

Primary exchange

TSX

Secondary exchanges

LSE, NYSE

Share price performance

%

1m

3m

12m

Abs

10.8

20.9

54.2

Rel (local)

7.7

8.5

21.6

52-week high/low

C$94.71

C$52.92

Business description

Wheaton Precious Metals is the world’s pre-eminent ostensibly precious metals streaming company, with 46 high-quality precious metals streaming and royalty agreements over mines in Mexico, Canada, Brazil, Chile, the US, Argentina, Peru, Sweden, Greece, Portugal and Colombia.

Next events

Fourth quarterly dividend record and ex-div date

21 November

Distribution date

6 December

Q424/FY24 results

March 2025

Q125 results

May 2025

Analyst

Lord Ashbourne

+44 (0)20 3077 5700

Wheaton Precious Metals is a research client of Edison Investment Research Limited

Wheaton Precious Metals’ (WPM’s) Q324 results, announced 7 November, showed a less than 1% variance for the quarter relative to our forecasts at the earnings level. Notably, however, three mines (Constancia, Stillwater and Voisey’s Bay) outperformed our expectations in terms of production but underperformed in terms of sales. This arguably sets up the potential for a rebound in Q4 when Wheaton’s streaming partners traditionally flush through sales ahead of the end of the financial year. Note that, at current metals prices, our EPS forecast for FY25 would be US$1.68 per share compared to the base case of US$1.23 per share.

Year end

Revenue
(US$m)

PBT*
(US$m)

EPS*
(c)

DPS
(c)

P/E
(x)

Yield
(%)

12/22

1,065.1

505.4

112

60

57.4

0.9

12/23

1,016.0

533.4

118

60

54.5

0.9

12/24e

1,308.6

773.6

145

62

44.4

1.0

12/25e

1,320.2

651.0

123

65

52.3

1.0

Note: *PBT and EPS are normalised, excluding amortisation of acquired intangibles and exceptional items.

FY24 marks the start of a multi-year growth profile

WPM has recently shown itself to be one of the major beneficiaries of the funding stasis for mining projects in western world financial markets by entering into a definitive precious metals purchase agreement (PMPA) with Montage Gold for its Koné mine in Côte d’Ivoire and by also updating and expanding its PMPA with Rio2 in respect of its Fenix project in Chile. Both are key components in packages that fully finance the projects and allow them to develop rapidly. Consequently, we are forecasting that WPM’s attributable production will grow to 899.0k gold equivalent ounces (GEOs) in FY30 (cf 601.8k GEOs in FY24e).

Valuation: Steady but with material upside potential

Using a capital asset pricing model-type method, whereby we discount cash flows at a nominal 9% per year, our terminal valuation of WPM has held steady at US$56.84 (C$78.90) in FY27, assuming zero subsequent long-term growth in real cash flows (which we think unlikely). If we instead assume 7.4% pa long-term growth in cash flows (ie the average compound annual growth rate in the price of gold from 1967 to 2023), our current valuation of WPM in FY24 increases more than twofold to US$136.09/share, or C$188.90/share. As such, at an implied rate of 5.6% per year, WPM’s share price currently appears to be discounting future compound annual average increases in cash flows per share from FY27 only very slightly in excess of the long-term average rate of US dollar inflation of 4.0% from 1967 until 2023. However, an alternative interpretation is that the market is assuming currently prevailing precious metals prices in FY27 and compound annual average increases in WPM’s cash flow per share of just 4.8% per annum. Otherwise, assuming no purchases of additional streams, we calculate a value per share for WPM of US$56.33 (or C$78.19, or £44.13) in FY27, based on a historical multiple of 30.8x contemporary earnings (albeit at a gold price of only US$2,239/oz). At current prevailing prices, our equivalent EPS estimate in FY27 rises by 33.3% and our valuation by a similar amount, to US$75.11/share (or C$104.25/share, or £58.84).

Q324 results

WPM’s Q324 results, on 7 November, after the bell in Toronto, were very close to our expectations, with a less than 1% variance for the quarter at the earnings level. In aggregate, sales were very close to our forecast and the main differences were a positive variance in the depletion charge, offset by a negative variance in expenses, primarily due to changes in accrued costs associated with the company’s performance share units (PSUs) contained within stock-based general and administrative (G&A) expenses. A full analysis of the quarter relative to both our prior expectations and Q224 is shown below:

Exhibit 1: WPM Q324 underlying financial results* cf prior expectations and Q224

US$000s
(unless otherwise stated)

Implied re-stated Q124

Underlying Q224

Q324e

Q324a

**Change

(%)

***Variance

(%)

**Change

(units)

***Variance

(units)

Silver production (koz)

5,476

5,062

4,446

4,554

-10.0

2.4

-508

108

Gold production (oz)

93,370

84,993

84,137

87,199

2.6

3.6

2,206

3,062

Palladium production (oz)

4,463

4,338

4,209

4,034

-7.0

-4.2

-304

-175

Cobalt production (klb)

240

259

214

397

53.3

85.5

138

183

 

 

 

 

 

Silver sales (koz)

4,067

3,823

3,690

3,875

1.4

5.0

52

185

Gold sales (oz)

92,019

77,326

78,120

75,694

-2.1

-3.1

-1,632

-2,426

Palladium sales (oz)

4,774

4,301

3,786

3,761

-12.6

-0.7

-540

-25

Cobalt sales (klb)

309

88

214

88

0.0

-58.9

0

-126

 

 

 

 

 

Average realised Ag price (US$/oz)

23.77

29.11

29.45

29.71

2.1

0.9

0.60

0.26

Average realised Au price (US$/oz)

2,072

2,356

2,476

2,491

5.7

0.6

135

15

Average realised Pd price (US$/oz)

980

979

969

969

-1.0

0.0

-10

0

Average realised Co price (US$/lb)

15.49

16.02

12.48

10.65

-33.5

-14.7

-5.37

-1.83

 

 

 

 

 

Average Ag cash cost (US$/oz)

4.77

4.95

5.00

5.03

1.6

0.6

0.08

0.03

Average Au cash cost (US$/oz)

439

441

442

440

-0.2

-0.5

-1

-2

Average Pd cash cost (US$/oz)

182

175

174

173

-1.1

-0.6

-2

-1

Average Co cash cost (US$/lb)****

2.96

3.11

2.25

2.15

-30.9

-4.4

-0.96

-0.10

 

 

 

 

 

Sales

296,806

299,064

308,425

308,253

3.1

-0.1

9,189

-172

Cost of sales

 

 

 

 

 

Cost of sales, excluding depletion

61,555

54,007

54,078

55,310

2.4

2.3

1,303

1,232

Depletion

63,676

58,865

58,507

55,530

-5.7

-5.1

-3,335

-2,977

Total cost of sales

125,231

112,872

112,585

110,840

-1.8

-1.5

-2,032

-1,745

Earnings from operations

171,575

186,192

195,840

197,413

6.0

0.8

11,221

1,573

Expenses and other income

 

 

 

 

 

– General and administrative*****

13,315

17,185

19,017

21,468

24.9

12.9

4,283

2,451

– Foreign exchange (gain)/loss

0

N/A

N/A

0

0

– Interest paid

1,442

1,299

1,378

1,404

8.1

1.9

105

26

– Other (income)/expense

(6,840)

(4,752)

(7,828)

(6,907)

45.3

-11.8

-2,155

921

Total expenses and other income

7,917

13,732

12,567

15,965

16.3

27.0

2,233

3,398

Earnings before income taxes

163,658

172,460

183,273

181,448

5.2

-1.0

8,988

-1,825

Income tax expense/(recovery)

24,824

22,895

29,412

28,645

25.1

-2.6

5,750

-767

Marginal tax rate (%)

15.2

13.3

16.0

15.8

18.8

-1.3

2.5

-0.2

Net earnings

138,834

149,565

153,861

152,803

2.2

-0.7

3,238

-1,058

Average no. shares in issue (000s)

453,094

453,430

453,430

453,641

0.0

0.0

211

211

Basic EPS (US$)

0.306

0.330

0.339

0.337

2.1

-0.6

0.007

-0.002

Diluted EPS (US$)

0.306

0.329

0.339

0.336

2.1

-0.9

0.007

-0.003

DPS (US$)

0.155

0.155

0.155

0.155

0.0

0.0

0.000

0.000

Source: Wheaton Precious Metals, Edison Investment Research. Note: *Excluding impairments, impairment reversals and exceptional items (unless otherwise indicated). **Change is Q324 cf Q224. ***Variance is Q324 cf Q324e. ****Cobalt inventory is held on WPM’s balance sheet at the lower of cost and net realisable value; cash costs per pound of cobalt sold are, therefore, affected by changes in the valuation of inventory quarterly. *****Forecasts include stock-based compensation costs. Totals may not add up owing to rounding.

Note that, for the purposes of the above analysis, we have shown Q224 on an underlying basis, with the global minimum tax (GMT) attributable in Q124 but reported in Q224, adjusted back out into Q124 (which is also the basis of our implied re-stated Q124 numbers).

As a result, not only were WPM’s results in line with our expectations, but they were also in line with the market consensus:

Exhibit 2: WPM Q324 EPS results cf Q124 and Q224 actuals and market consensus expectations (US$/share)

Q124

Q224

Q324e

Q324

Variance

(%)

Edison forecasts

0.306

0.330

0.339

0.337

-0.6

Mean consensus

0.306

0.330

0.339

0.337

-0.6

High consensus

0.306

0.330

0.400

0.337

-15.8

Low consensus

0.306

0.330

0.330

0.337

+2.1

Source: LSEG Data & Analytics, Edison Investment Research. Note: Forecasts as at 28 October 2024.

At the level of the individual mines, four (Salobo, Penasquito, Antamina and Los Filos) outperformed our forecasts in terms of both production and sales, while two mines (Marmato and Sudbury) underperformed.

In the third quarter of 2024, Salobo produced 62,700oz of attributable gold, a decline of 9.2% relative to Q323, owing primarily to lower grades, partially offset by higher throughput. This is notwithstanding a stoppage at the Salobo III processing plant for 31 days in June and July, owing to a conveyor belt fire that threatened to also close Salobo I and II as well had it not been for a rapid and effective response by on-site management. Given copper output during the quarter, gold production was almost exactly in line with the long-term correlation between the two (Exhibit 3). Vale has maintained its copper production guidance at 320–355kt for the year, which is consistent with its year-to-date performance. We are still expecting gold production attributable to Wheaton from Salobo to decline in Q424, under the influence of lower grades. However, in this respect, we think that the risks/opportunities lie largely to the upside (see Exhibit 4).

Exhibit 3: Salobo copper production versus gold production attributable to WPM, Q316–Q324e

Exhibit 4: Gold production attributable to WPM from Salobo, Q412–Q424e

Source: Wheaton Precious Metals, Edison Investment Research

Source: Wheaton Precious Metals, Vale, Edison Investment Research

Exhibit 3: Salobo copper production versus gold production attributable to WPM, Q316–Q324e

Source: Wheaton Precious Metals, Edison Investment Research

Exhibit 4: Gold production attributable to WPM from Salobo, Q412–Q424e

Source: Wheaton Precious Metals, Vale, Edison Investment Research

Notably, three mines (Constancia, Stillwater and Voisey’s Bay) outperformed our expectations for the quarter in terms of production, but underperformed in terms of sales. At least in part this is likely to have contributed to a 7,871oz increase of GEOs produced but not yet delivered to Wheaton by its counterparties. However, it also arguably sets up a rebound in Q4 when they traditionally flush through sales ahead of the end of the calendar (and usually financial) year.

Ounces produced but not yet delivered

Silver sales were 0.7Moz, or 14.9%, below production, which represented a marked improvement relative to the previous three quarters and a return to close to the long-term average under-sales rate of 12.6% (±11.1% standard deviation) since Q112. By contrast, at 11,505oz (13.2% of production) the gold under-sale rate ticked up to just above its prior long-term historical average of 7.1% per quarter (±17.2%). As is common, Salobo, which sold 4,588oz, or 7.3%, fewer ounces than it produced, accounted for a large portion of the relative under-sale of gold relative to production. In this case, however, it was also joined by Constancia, which sold 5,260oz, or 50.4%, fewer gold ounces than it produced. The two mines together accounting for substantially all of the gold produced but not yet delivered to Wheaton.

Exhibit 5: Over/(under) sale of silver and gold as a percentage of production, Q112–Q324

Source: Edison Investment Research, Wheaton Precious Metals. Note: As reported.

As a result, gold ounces PBND increased by 6,491oz (or 7.2%) to 96,158oz, or 3.25 months of estimated FY24 production (cf 3.07 months at the end of Q224), which compares with WPM’s target levels of two to three months of PBND for gold and palladium production. Silver ounces PBND amounted to 2.7Moz at the quarter’s end and equates to 1.65 months of our forecast FY24 production level (cf 1.65 at the end of Q224), albeit this remains below WPM’s target level of two months for silver production.

Exhibit 6: WPM ounces produced but not yet delivered, Q316–Q324 (months of production)

Source: Edison Investment Research, Wheaton Precious Metals. Note: As reported.

General and administrative expenses

At the time of its Q423 results, WPM provided guidance for non-stock G&A expenses of US$41–45m, or US$10.25–11.25m per quarter, for FY24, which represents a decline relative to US$47–50m in FY23 and US$47–49m in FY22 and is on a par with guidance of US$42–44m for FY21 and US$40–43m for FY20.

Given WPM’s share price as at the date of our last note in October, we forecast that the total G&A charge for WPM in Q3 would be US$19.0m. In the event, it was slightly above this level, at US$21.5m, primarily as a result of changes in accrued costs associated with the company’s performance share units (PSUs), albeit the variance in the stock-based G&A charge remained within the US$2.4m error of estimation implied by the correlation between the two (see Exhibit 8).

Exhibit 7: WPM G&A expenses, Q322–Q324 (US$000s)

Item

Q322

Q422

Q123

Q223

Q323

Q423

Q124

Q224

Q324e

Q324

G&A salaries excluding PSU and equity settled stock-based compensation

4,629

4,187

5,021

4,749

4,591

4,051

5,365

5,083

5,002

Other (including depreciation, donations and professional fees)

5,137

7,112

6,456

7,407

5,751

7,401

6,669

5,861

6,838

Non-stock-based G&A

9,766

11,299

11,477

12,156

10,342

11,452

12,034

10,944

10,750

11,840

Guidance

11,750–12,250

11,750–12,250

11,750–12,500

11,750–12,500

11,750–12,500

11,750–12,500

10,250–11,250

10,250–11,250

10,250–11,250

10,250–11,250

PSU accrual

(1,491)

7,035

5,855

2,625

2,604

5,222

(317)

4,586

7,903

Equity settled stock-based compensation

1,568

1,439

1,542

1,859

1,732

1,305

1,598

1,655

1,725

Stock-based G&A

77

8,474

7,397

4,484

4,336

6,527

1,281

6,241

8,267

9,628

Total general & administrative

9,843

19,773

18,874

16,640

14,678

17,979

13,315

17,185

19,017

21,468

Non-stock as pct of total G&A (%)

99.2

57.1

60.8

73.1

70.5

63.7

90.4

63.7

56.5

55.2

Source: Wheaton Precious Metals, Edison Investment Research. Note: PSU = performance share units. Totals may not add up owing to rounding.

Exhibit 8, below, shows the precise position of Wheaton’s stock-based G&A charge in Q3 relative to Wheaton’s share price movement in US dollars.

Exhibit 8: Graph of historical share price change (US$/share) versus stock-based G&A expenses (US$000s), quarterly, Q419–Q324

Source: Edison Investment Research (underlying data: Bloomberg and Wheaton Precious Metals)

Given Wheaton’s share price performance so far in Q424, we would expect the stock-based G&A charge to fall back once again in Q4 (albeit this is against the historical precedent whereby the charge in the final quarter of the year tends to be higher), such that the total G&A charge for the year is US$68.8m, of which the stock-based component will account for US$23.3m (33.8%).

FY24 and future forecasts cf guidance

On 20 February, WPM provided detailed production guidance for FY24 and beyond. This guidance is summarised below relative to our updated FY24 forecasts in light of year-to-date results:

Exhibit 9: WPM precious metals production – Edison forecasts compared to guidance

FY24e

FY28e
(target)*

FY29–33
(average)*

Prior Edison forecast

Silver production (Moz)

19.9

Gold production (koz)

352.5

Cobalt production (klb)

927

Palladium production (koz)

17.2

Gold equivalent (koz)

596.5

816

885

Current Edison forecast

Silver production (Moz)

20.0

Gold production (koz)

355.6

Cobalt production (klb)

1,110

Palladium production (koz)

17.0

Gold equivalent (koz)

601.8

816

885

WPM guidance

Silver production (Moz)

18.5–20.5

Gold production (koz)

325–370

Cobalt & palladium production (koz AuE)

12–15

Gold equivalent (koz)

550–620

>800

>850

Source: Wheaton Precious Metals, Edison Investment Research forecasts. Note: *Edison forecasts include Antamina extension from FY28.

WPM’s guidance for FY24 and beyond is based on standardised pricing assumptions of US$2,000/oz gold, US$23.00/oz silver, US$1,000/oz palladium, US$1,000/oz platinum and US$13.00/lb cobalt. Of note is the implied gold/silver ratio of 87.0x, which compares with the current ratio of 84.9x, but a longer-term average of 60.1x since gold was demonetised in August 1971. At the updated standardised prices indicated, our production forecast of 601.8koz gold equivalent (GEO or AuE) for FY24 is towards the upper end of WPM’s guidance range of 550–620koz AuE. However, our sales forecast of 539.1koz AuE is more conservative (see Exhibit 10).

Otherwise, readers will note that our longer-term production forecasts are within 5% of WPM’s guidance for the period FY29–33, albeit WPM’s guidance will have included neither a contribution from the company’s new Koné precious metals purchase agreement (PMPA) nor any incremental contribution from Fenix as a result of the revision of the stream’s terms – both announced in October.

FY24 forecasts

In the light of Q324 results, we have very slightly adjusted our forecasts for FY24 to those shown in Exhibit 10, below:

Exhibit 10: WPM FY24e forecast, by quarter*

US$000s
(unless otherwise stated)

Implied re-stated Q124

Underlying Q224

Q323

Q424e
(prior)

Q424e
(current)

FY24e
(current)

FY24e
(prior)

Silver production (koz)

5,476

5,062

4,554

4,958

4,958

20,043

19,943

Gold production (oz)

93,370

84,993

87,199

90,028

90,028

355,590

352,528

Palladium production (oz)

4,463

4,338

4,034

4,209

4,209

17,044

17,218

Cobalt production (klb)

240

259

397

214

214

1,110

927

 

 

Silver sales (koz)

4,067

3,823

3,875

4,843

4,843

16,608

16,423

Gold sales (oz)

92,019

77,326

75,694

90,007

90,007

335,046

337,472

Palladium sales (oz)

4,774

4,301

3,761

4,192

4,192

17,028

17,053

Cobalt sales (klb)

309

88

88

214

214

699

825

 

 

Avg realised Ag price (US$/oz)

23.77

29.11

29.71

31.71

31.84

28.74

28.63

Avg realised Au price (US$/oz)

2,072

2,356

2,491

2,714

2,706

2,402

2,402

Avg realised Pd price (US$/oz)

980

979

969

1,026

1,045

993

988

Avg realised Co price (US$/lb)

15.49

16.02

10.65

11.82

11.00

13.58

13.81

 

 

Avg Ag cash cost (US$/oz)

4.77

4.95

5.03

5.10

5.11

4.97

4.96

Avg Au cash cost (US$/oz)

439

441

440

451

451

443

443

Avg Pd cash cost (US$/oz)

182

175

173

185

188

180

179

Avg Co cash cost (US$/lb)

2.96

3.11

2.15

2.13

1.98

2.58

2.58

 

 

Sales

296,806

299,064

308,253

404,660

404,495

1,308,618

1,308,955

Cost of sales

 

 

Cost of sales, excluding depletion

61,555

54,007

55,310

66,468

66,510

237,384

236,109

Depletion

63,676

58,865

55,530

70,716

72,448

250,518

251,764

Total cost of sales

125,231

112,872

110,840

137,184

138,958

487,902

487,873

Earnings from operations

171,575

186,192

197,413

267,476

265,536

820,716

821,082

Expenses and other income

 

 

– General and administrative**

13,315

17,185

21,468

17,503

16,858

68,826

67,020

– Foreign exchange (gain)/loss

0

0

0

0

– Net interest paid/(received)

1,442

1,299

1,404

1,378

1,378

5,523

5,496

– Other (income)/expense

(6,840)

(4,752)

(6,907)

(7,536)

(8,716)

(27,215)

(26,955)

Total expenses and other income

7,917

13,732

15,965

11,345

9,519

47,133

45,561

Earnings before income taxes

163,658

172,460

181,448

256,131

256,017

773,583

775,521

Income tax expense/(recovery)

24,824

22,895

28,645

39,760

39,700

116,064

116,891

Marginal tax rate (%)

15.2

13.3

15.8

15.5

15.5

15.0

15.1

Net earnings

138,834

149,565

152,803

216,371

216,317

657,519

658,630

Average no. shares in issue (000s)

453,094

453,430

453,641

453,430

453,641

453,452

453,346

Basic EPS (US$)

0.306

0.330

0.337

0.477

0.477

1.450

1.453

Diluted EPS (US$)

0.306

0.329

0.336

0.476

0.476

1.448

1.451

DPS (US$)

0.155

0.155

0.155

0.155

0.155

0.620

0.620

Source: Wheaton Precious Metals, Edison Investment Research. Note: *Excluding impairments, impairment reversals and exceptional items (except where indicated). **Forecasts include stock-based compensation costs. Totals may not add up owing to rounding.

Our updated adjusted basic EPS forecast of US$1.450 per share is towards the top end of the range of brokers’ expectations for Q424 and FY24. Within this context, it is worth noting, that the range of brokers’ expectations for Q424 and ‘Sum Q1-Q424e’ appears to have been rising in recent weeks, although this is not the case for FY24e as a whole or FY25e, perhaps demonstrating a degree of divergence regarding the future prices of precious metals.

Exhibit 11: WPM FY24 consensus EPS forecasts (US$/share), by quarter

Q124

Q224

Q324

Q424e

Sum Q1–Q424e

FY24e

FY25e

Edison forecasts

0.306

0.330

0.337

0.477

1.450

1.450

1.230

Mean consensus

0.306

0.330

0.337

0.449

1.422

1.359

1.703

High consensus

0.306

0.330

0.337

0.476

1.449

1.490

2.250

Low consensus

0.306

0.330

0.337

0.410

1.383

0.990

1.200

Source: LSEG Data & Analytics, Edison Investment Research. Note: As at 28 October 2024.

Readers should note that our low EPS forecast for FY25 arises largely from the use of relatively low precious metals forecasts of US$2,004/oz Au and US$23.72/oz Ag (see also Exhibit 18). These will be revisited early in the next financial year. In the event that metals prices remain at current levels, however, our FY25 EPS estimate instead rises to US$1.68/share.

Valuation

Absolute

WPM is a multi-asset company that has shown a willingness and desire to buy streams in the past to maintain production and maximise shareholder returns. As a result, rather than our customary method of discounting maximum potential dividends over the life of operations back to FY24, in the case of WPM, we discount forecast cash flows back over four years to the start of FY24 and then apply an ex-growth terminal multiple to forecast cash flows in that year (FY27) based on the appropriate discount rate.

In this case, our estimate of WPM’s terminal cash flow in FY27 remains ostensibly unchanged at US$2.72/share (cf US$2.73/share previously).

Exhibit 12: WPM operational cash flow and related valuation (US$/share), FY24–27

Source: Edison Investment Research. Note: Valuation line assumes cash flow per share growth rate of 4% pa post-FY26 in nominal terms, which equals the average US rate of CPI inflation since 1972 (ie 0% pa growth in real terms).

Assuming 4% growth in nominal cash flows beyond FY27 (ie 0% growth in real cash flows) and applying a discount rate of 9% (being the expected long-term required nominal equity return), our terminal valuation of the company at end-FY27 is US$56.84, or C$78.90, per share. However, it should be noted that this valuation is inherently conservative in that it assumes a (nominal) gold price of US$2,239/oz and zero growth in (real) cash flows beyond FY27. This is inconsistent with the gold price, which has risen at a compound average annual growth rate of 7.4% per year from 1967 to 2023, a simple average annual growth rate of 9.3% per year (cf a compound average inflation rate over the same period of 4.0%) and a compound average real annual growth rate of 3.0% per year.

Exhibit 13: Gold price annual performance, 1968–2023

Source: Edison Investment Research (underlying data: US Bureau of Labor Statistics, Bloomberg, South African Chamber of Mines)

It is also inconsistent with WPM’s longer-term historical performance, wherein operational cash flows have increased at a compound average annual growth rate of 19.6% pa for the 18 years between FY05 and FY23, while its operational cash flows per share have increased at a compound average annual growth rate of 13.2% pa.

If we instead assume that cash flows per share increase at a compound average annual growth rate of 7.4% (ie the average compound average annual growth rate in the gold price from 1967 to 2023, cf 4.0% above), then our terminal valuation of WPM increases manyfold to US$187.01/share, or C$259.59/share, and our current valuation to US$136.09/share, or C$188.90/share.

Stated alternatively, WPM’s current share price of C$89.28 appears to be discounting future compound annual average increases in cash flow per share of just 5.6% pa from FY27, which is only slightly higher than the long-term average rate of US inflation of 4.0% pa from 1967 to 2023 (inclusive).

A summary of these valuations with respect to their cash flow growth rate assumptions is as follows:

Exhibit 14: WPM valuation with respect to long-term cash flow growth rate assumptions post-FY27

Long-term cash flow growth rate assumption (%)

Comment

WPM valuation
(US$/share)

WPM valuation
(C$/share)

4.0

Zero real growth rate (ie rate equals compound average US inflation rate), 1967–2023

43.87

60.89

5.6

Implied cash flow per share growth rate required to justify current share price

64.32

89.28

7.4

Gold price compound average annual growth rate, 1967–2023

136.09

188.90

Source: LSEG Data & Analytics, Edison Investment Research

An alternative interpretation is that the market is assuming currently prevailing precious metals’ prices in FY27, in which case WPM’s share price of C$89.28 could be said to be discounting compound annual average increases in cash flows per share of just 4.8% per annum.

Historical

Excluding FY04 (part-year), WPM’s shares have historically traded on an average P/E multiple of 30.8x current year basic underlying EPS, excluding impairments (cf 44.4x Edison and 45.4x LSEG Data & Analytics consensus FY24e currently, see Exhibit 16).

Exhibit 15: WPM’s average historical current year P/E multiples, 2005–23

Source: Average share price data Bloomberg, Edison Investment Research calculations

Applying this 30.8x multiple to our unchanged EPS forecast of US$1.83 in FY27 implies a potential value per share for WPM of US$56.33 or C$78.19 in that year. However, it is also notable that Edison’s forecast metals prices in that year currently are only US$2,239/oz Au and US$25.32/oz Ag. At current prices, our EPS forecast of US$1.83/share in FY27 instead rises to US$2.44/share, in which case our equivalent valuation would rise US$75.11, or C$104.25, per share. Moreover, as can be observed from the graph above, during periods of precious metal price appreciation, WPM can command current year P/E ratios as high as 45.0x (eg 2019).

Relative

In the meantime, WPM is maintaining its premium rating relative to its peers, albeit it appears good value within the context of future dividend expectations, especially in years two and three:

Exhibit 16: WPM comparative valuation versus a sample of operating and royalty/streaming companies

P/E (x)

Yield (%)

P/CF (x)

Year 1

Year 2

Year 3

Year 1

Year 2

Year 3

Year 1

Year 2

Year 3

Royalty companies

Franco-Nevada

38.5

31.6

28.9

1.1

1.2

1.3

28.5

23.2

22.6

Royal Gold

29.6

23.0

23.2

1.1

1.1

1.3

19.5

15.5

15.0

Sandstorm Gold

67.8

29.5

37.2

0.9

0.9

N/A

15.5

13.5

14.7

Osisko

42.6

31.9

31.0

0.8

0.8

0.7

25.7

21.0

20.4

Average

44.6

29.0

30.1

1.0

1.0

0.8

22.3

18.3

18.2

WPM (Edison forecasts)

44.4

52.3

42.9

1.0

1.0

1.0

28.6

30.3

28.4

WPM (consensus)

45.4

35.9

36.4

0.9

1.0

1.0

30.0

24.1

26.4

Source: LSEG Data & Analytics, Edison Investment Research. Note: Peers and WPM (consensus) priced on 28 October 2024.

Readers will note Edison’s relatively high year 2 P/E ratio, which arises from our relatively low precious metals forecasts of US$2,004/oz Au and US$23.72/oz Ag for FY25. As noted previously, if metals prices remain at current levels, our FY25 EPS estimate instead rises to US$1.68/share, in which case our year 2 P/E ratio above would be 38.2x, much more in line with consensus. Our precious metals forecasts will be updated early in the next financial year (see also Exhibit 11).

Financials: End-Q3 US$688.4m in net cash

As at 30 September, WPM had US$694.1m in cash on its balance sheet and no debt outstanding under its US$2bn revolving credit facility. Including a modest US$5.7m in lease liabilities, it, therefore, had US$688.4m in net cash after generating US$254.3m in operating cash flow, disbursing US$31.2m in investing activities and paying out an additional US$70.0m in dividends.

Exhibit 17: WPM cash, net cash and operating cash flow, by quarter, Q420–Q224

(US$m)

Q420

Q121

Q221

Q321

Q421

Q122

Q222

Q322

Q422

Q123

Q223

Q323

Q423

Q124

Q224

Q324

Cash/(debt)

192.7

191.2

235.4

372.5

226.0

376.2

448.6

494.6

696.1

799.7

828.8

833.9

546.5

306.1

540.2

694.1

Net cash/(debt)

6.0

187.7

232.1

369.4

223.2

373.5

446.2

492.5

694.1

797.9

822.3

827.7

540.3

300.2

534.5

688.4

Operating cash flow

208.0

232.2

216.3

201.3

195.3

210.5

206.4

154.5

172.0

135.1

202.4

171.1

242.2

219.4

234.4

254.3

Source: Wheaton Precious Metals, Edison Investment Research

In addition, WPM had long-term investments, in the form of equity share holdings and warrant holdings, in listed companies in the sum of US$103.1m as at end-September (cf US$88.1m as at end June), equivalent to US$0.23/share.

For FY23, WPM generated US$750.8m from operating activities, before consuming US$646.6m in investing activities and paying out US$265.1m in dividends. In FY24, we estimate that it will generate US$1,021.2m from operating activities (cf US$1,024.3m previously), before consuming a net US$572.9m in net investing activities (cf US$648.1m previously) and paying out an increased US$281.1m in forecast dividends under the influence of its new, progressive dividend policy. However, readers should note that the timing of PMPA payments is uncertain and, inasmuch as investments are advanced or delayed, it is possible that WPM could register either a larger or smaller net cash position on its balance sheet by the year end than that forecast. However, all other things being equal, in the absence of any major new asset acquisitions (notwithstanding its recently announced PMPAs with Koné and Fenix), we do not expect WPM to require recourse to its debt facilities in the foreseeable future.

Exhibit 18: Financial summary

$000s

 

2020

2021

2022

2023

2024e

2025e

2026e

Year end 31 December

IFRS

IFRS

IFRS

IFRS

IFRS

IFRS

IFRS

PROFIT & LOSS

Revenue

 

 

1,096,224

1,201,665

1,065,053

1,016,045

1,308,618

1,320,228

1,560,462

Cost of Sales

(266,763)

(287,947)

(267,621)

(228,171)

(237,384)

(293,840)

(339,331)

Gross Profit

829,461

913,718

797,432

787,874

1,071,235

1,026,389

1,221,131

EBITDA

 

 

763,763

852,733

735,245

719,704

1,002,409

957,563

1,152,306

Operating profit (before amort. and excepts.)

 

 

519,874

597,940

503,293

505,270

751,891

649,720

790,265

Intangible Amortisation

0

0

0

0

0

0

0

Exceptionals

4,469

162,806

164,214

4,593

(1,113)

0

0

Other

387

190

7,680

33,658

27,215

0

0

Operating Profit

524,730

760,936

675,187

543,521

777,993

649,720

790,265

Net Interest

(16,715)

(5,817)

(5,586)

(5,510)

(5,523)

1,293

1,212

Profit Before Tax (norm)

 

 

503,546

592,313

505,387

533,418

773,583

651,013

791,478

Profit Before Tax (FRS 3)

 

 

508,015

755,119

669,601

538,011

772,470

651,013

791,478

Tax

(211)

(234)

(475)

(367)

(116,064)

(92,744)

(111,084)

Profit After Tax (norm)

503,335

592,079

504,912

533,051

657,519

558,269

680,394

Profit After Tax (FRS 3)

507,804

754,885

669,126

537,644

656,406

558,269

680,394

Average Number of Shares Outstanding (m)

448.7

450.1

451.6

452.8

453.5

453.6

453.6

EPS - normalised (c)

 

 

112

132

112

118

145

123

150

EPS - normalised and fully diluted (c)

 

 

112

131

112

118

145

123

150

EPS - (IFRS) (c)

 

 

113

168

148

119

145

123

150

Dividend per share (c)

42

57

60

60

62

65

67

Gross Margin (%)

75.7

76.0

74.9

77.5

81.9

77.7

78.3

EBITDA Margin (%)

69.7

71.0

69.0

70.8

76.6

72.5

73.8

Operating Margin (before GW and except.) (%)

47.4

49.8

47.3

49.7

57.5

49.2

50.6

BALANCE SHEET

Fixed Assets

 

 

5,755,441

6,046,427

6,039,813

6,463,774

6,786,249

7,191,837

7,690,728

Intangible Assets

5,521,632

5,940,538

5,753,111

6,169,534

6,488,048

6,893,636

7,392,527

Tangible Assets

33,931

44,412

30,607

47,562

48,351

48,351

48,351

Investments

199,878

61,477

256,095

246,678

249,850

249,850

249,850

Current Assets

 

 

201,831

249,724

720,093

567,411

745,852

701,085

569,440

Stocks

3,265

12,102

13,817

10,806

14,540

14,669

17,338

Debtors

5,883

11,577

10,187

10,078

7,171

7,234

8,550

Cash

192,683

226,045

696,089

546,527

724,141

679,182

543,551

Other

0

0

0

0

0

0

0

Current Liabilities

 

 

(31,169)

(29,691)

(30,717)

(26,075)

(23,998)

(26,705)

(28,886)

Creditors

(30,396)

(28,878)

(29,899)

(25,471)

(23,394)

(26,101)

(28,282)

Short-term borrowings

(773)

(813)

(818)

(604)

(604)

(604)

(604)

Long-term liabilities

 

 

(211,532)

(16,343)

(11,514)

(19,594)

(135,068)

(227,812)

(216,089)

Long-term borrowings

(197,864)

(2,060)

(1,152)

(5,625)

(5,035)

(5,035)

(5,035)

Other long-term liabilities

(13,668)

(14,283)

(10,362)

(13,969)

(130,033)

(222,777)

(211,054)

Net Assets

 

 

5,714,571

6,250,117

6,717,675

6,985,516

7,373,034

7,638,405

8,015,192

CASH FLOW

Operating Cash Flow

 

 

779,156

845,832

737,821

725,548

1,027,902

960,077

1,150,501

Net Interest

(13,763)

(187)

6,227

33,770

(5,523)

1,293

1,212

Tax

49

(279)

(171)

(6,192)

0

0

(122,806)

Capex

149,648

(404,437)

(44,750)

(648,963)

(574,174)

(713,432)

(860,932)

Acquisitions/disposals

0

0

0

0

0

0

0

Financing

22,396

7,992

10,171

12,934

12,064

0

0

Dividends

(167,212)

(218,052)

(237,097)

(265,109)

(281,140)

(292,898)

(303,607)

Net Cash Flow

770,274

230,869

472,201

(148,012)

179,129

(44,959)

(135,631)

Opening net debt/(cash)

 

 

774,766

5,954

(223,172)

(694,119)

(540,298)

(718,502)

(673,543)

HP finance leases initiated

0

0

0

0

0

0

0

Other

(1,462)

(1,743)

(1,254)

(5,809)

(925)

0

0

Closing net debt/(cash)

 

 

5,954

(223,172)

(694,119)

(540,298)

(718,502)

(673,543)

(537,912)

Source: Company accounts, Edison Investment Research


General disclaimer and copyright

This report has been commissioned by Wheaton Precious Metals and prepared and issued by Edison, in consideration of a fee payable by Wheaton Precious Metals. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison 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 in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report 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, Edison 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 on this note.

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 Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group 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 Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2024 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison 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.

United States

Edison 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, Edison 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.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom


General disclaimer and copyright

This report has been commissioned by Wheaton Precious Metals and prepared and issued by Edison, in consideration of a fee payable by Wheaton Precious Metals. Edison Investment Research standard fees are £60,000 pa for the production and broad dissemination of a detailed note (Outlook) following by regular (typically quarterly) update notes. Fees are paid upfront in cash without recourse. Edison 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 in this report represent those of the research department of Edison at the time of publication. Forward-looking information or statements in this report 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, Edison 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 on this note.

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 Edison’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in the report may not be eligible for sale in all jurisdictions or to certain categories of investors.

Investment in securities mentioned: Edison has a restrictive policy relating to personal dealing and conflicts of interest. Edison Group 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 Edison may have a position in any or related securities mentioned in this report, subject to Edison's policies on personal dealing and conflicts of interest.

Copyright: Copyright 2024 Edison Investment Research Limited (Edison).

Australia

Edison Investment Research Pty Ltd (Edison AU) is the Australian subsidiary of Edison. Edison AU is a Corporate Authorised Representative (1252501) of Crown Wealth Group Pty Ltd who holds an Australian Financial Services Licence (Number: 494274). This research is issued in Australia by Edison AU and any access to it, is intended only for "wholesale clients" within the meaning of the Corporations Act 2001 of Australia. Any advice given by Edison AU is general advice only and does not take into account your personal circumstances, needs or objectives. You should, before acting on this advice, consider the appropriateness of the advice, having regard to your objectives, financial situation and needs. If our advice relates to the acquisition, or possible acquisition, of a particular financial product you should read any relevant Product Disclosure Statement or like instrument.

New Zealand

The research in this document is intended for New Zealand resident professional financial advisers or brokers (for use in their roles as financial advisers or brokers) and habitual investors who are “wholesale clients” for the purpose of the Financial Advisers Act 2008 (FAA) (as described in sections 5(c) (1)(a), (b) and (c) of the FAA). This is not a solicitation or inducement to buy, sell, subscribe, or underwrite any securities mentioned or in the topic of this document. For the purpose of the FAA, the content of this report is of a general nature, is intended as a source of general information only and is not intended to constitute a recommendation or opinion in relation to acquiring or disposing (including refraining from acquiring or disposing) of securities. The distribution of this document is not a “personalised service” and, to the extent that it contains any financial advice, is intended only as a “class service” provided by Edison within the meaning of the FAA (i.e. without taking into account the particular financial situation or goals of any person). As such, it should not be relied upon in making an investment decision.

United Kingdom

This document is prepared and provided by Edison 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.

United States

Edison 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, Edison 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.

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

London │ New York │ Frankfurt

20 Red Lion Street

London, WC1R 4PS

United Kingdom

More on Wheaton Precious Metals

View All

Latest from the Metals & Mining sector

View All Metals & Mining content

Research: Investment Companies

HgT — Steady earnings growth, stable market multiples

HgT reported sustained healthy earnings momentum across its major holdings (driven primarily by upselling and cross-selling opportunities), contributing 5pp to its NAV performance in Q324. Its top 20 holdings (which make up 76% of its portfolio value) posted last 12-month sales growth of 20% (of which 12% was organic) and 24% EBITDA growth to end-September 2024, achieved at a 34% average EBITDA margin. The positive earnings impact on NAV was offset by adverse currency movements (sterling strengthening) of 3pp, the main contributor to the 0.9% NAV total return (TR) decline in Q324. The negative fx changes partly reversed post quarter-end. Continued positive momentum across HgT’s portfolio, coupled with stable valuation multiples since the start of the year, brought HgT’s year-to-date NAV TR to 5.5%. This was accompanied by an average 16% uplift to previous carrying value for full and partial realisations completed to date. HgT’s five- and 10-year NAV TR remains strong at 17.6% and 18.4% pa, respectively.

Continue Reading

Subscribe to Edison

Get access to the very latest content matched to your personal investment style.

Sign up for free