Fission Uranium

CANADA
FCU CN
Price (at 20:59, 09 Jan 2015 GMT)
Valuation
Outperform
C$1.01
C$
2.73
- DCF (WACC 8.0%)
Fission Uranium
Maiden resource surprises on the
upside
12-month target
C$
2.25
12-month TSR
%
+122.8
Volatility Index
Very High
GICS sector
Energy
Market cap
C$m
367
Market cap
US$m
309
30-day avg turnover
C$m
0.8
Number shares on issue
m
363.1
Event
Investment fundamentals
Impact
Year end 30 Jun
Revenue
EBITDA
Recurring profit
Reported profit
Gross cashflow
CFPS
CFPS growth
EPS rec
EPS rec growth
Total DPS
Total div yield
ROA
ROE
EV/EBITDA
Net debt/equity
P/BV
2014A 2015E 2016E 2017E
m
m
m
m
m
C$
%
C$
%
C$
%
%
%
x
%
x
0.0
-8.3
-5.5
-4.8
-7.4
-0.03
nmf
-0.02
nmf
0.00
0.0
-3.3
-2.3
-36.9
-12.2
1.4
0.0
-7.4
-5.2
-12.2
-3.9
-0.01
65.1
-0.01
36.9
0.00
0.0
-2.9
-2.0
-49.8
-16.6
1.4
0.0
-8.0
-5.6
-11.7
-3.4
-0.01
17.4
-0.01
-1.7
0.00
0.0
-2.8
-2.0
-48.0
-22.3
1.4
0.0
-8.0
-5.6
-11.6
-3.4
-0.01
2.0
-0.01
1.8
0.00
0.0
-2.6
-1.9
-48.0
-18.1
1.4
FCU CN vs TSX, & rec history
 Fission released a maiden resource on the newly named Triple R deposit, on its
Patterson Lake South project, on the SW margin of the Athabasca Basin. There
is no question in our mind this is an impressive result and should move
the stock materially higher due to its 1) high-quality resource that
demonstrates compelling economics, 2) growth potential, which remains
impressive; and 3) ultimate take-out potential.
 The total mineral inventory is 105.4 m lbs @ 1.50%, comprised of 79.6m lbs @
1.58% in the indicated category and 25.9m lbs @ 1.30% in the inferred category.
The resource has a high-grade core with an estimated TMI of 58m lbs @ 19.66%.
 We have updated our model with an enhanced grade profile in the early years of
mining, and tweaked our capital and operating costs – which together cancelled
each other out, resulting in no change to our estimated C$2.73/sh NAV@8%.
 We continue to believe the exploration potential of the PLS property remains
attractive and the likelihood that additional resources will be found is, in our
opinion, a near certainty. In addition we believe producers will take an interest in
the PLS project. At US$8.00/lb in-situ, based on the current resource we can see
Fission being taken out for as much as C$900m.
 Our Commodities team forecasts uranium to remain in oversupply until the end of
the decade, but still maintain a long-term U3O8 price of $60/lb. We recognize
certain project risks including the length of time to permit development and the
fact that there is no processing facility in the neighbourhood. We don’t consider
any of these issues to be show-stoppers.
Earnings and target price revision
Note: Recommendation timeline - if not a continuous line, then there was no
Macquarie coverage at the time or there was an embargo period.
Source: FactSet, Macquarie Research, January 2015
(all figures in CAD unless noted)
 We revised our model and forecasts for corporate spend. As a result, 2015 CFPS
changed to $(0.01) from $0.00.
 We reiterate our C$2.25 target price and Outperform rating.
Price catalyst
 12-month price target: C$2.25 based on a NAV methodology.
Analyst(s)
 Catalyst: Ongoing winter drill program results followed PEA (2Q15).
Ron Stewart
+1 416 848 3512
ron.stewart@macquarie.com
Mohamed Abo Daff
+1 416 848 3537 mohamed.abodaff@macquarie.com
Action and recommendation
12 January 2015
Macquarie Capital Markets Canada Ltd.
 Our target is based on a 0.8x multiple to our discounted Net Asset Value of
C$2.73 derived from our mine model for PLS. We recommend buying FCU to
investors looking for best-in-class uranium development stories.
Please refer to page 8 for important disclosures and analyst certification, or on our website
www.macquarie.com/research/disclosures.
Macquarie Research
Fission Uranium
The resource
 The maiden resource is comprised of three separate zones the R00E, R780E and R780E (other) and
hence has been newly named the Triple R deposit. Resources, presented in Figure 1, were estimated
based on a 0.1% U3O8 cut-off grade. The total mineral inventory is 105.4 m lbs @ 1.50% comprised of
79.6m lbs @ 1.58% in the indicated category and 25.9m lbs @ 1.30% in the inferred category. The
resource has a high-grade core with an estimated TMI of 58m lbs @ 19.66%.
Fig 1 The Triple R deposit, maiden resource estimate
Zone
Indicated (@ 0.1% U3 O8)
ROOE
R780E (Main)
Tonnes
(000's)
High Grade
Low Grade
R780E (Other)
Total Indicated
126.0
110.0
1,898.0
157.0
2,291.0
Pounds
U3 O8 (000's)
Gold
Ounces
U3O8 (%)
Gold (g/t)
1.15%
18.21%
0.69%
0.97%
1.58%
0.15
2.77
0.39
0.67
0.53
3,194
44,148
28,864
3,356
79,562
1,000
10,000
24,000
3,000
38,000
3.57%
26.35%
1.26%
0.68%
0.33%
1.30%
1.50%
0.59
3.77
0.89
0.56
0.22
0.61
0.55
669
13,860
648
8,797
1,910
25,884
105,446
3,000
1,000
11,000
2,000
17,000
55,000
Inferred (@ 0.1% U3O8)
ROOE
R780E (Main)
8.5
23.9
23.3
R780E (Other Zones)
585.0
Low Grade Halo
260.0
Total Inferred
900.7
Total Mineral Invntory (TMI)*
3,191.7
* Total Mineral Inventory (TMI) is a non-compliant term
High Grade
Low Grade
Source: Company documents, Macquarie Research, January 2015
 We looked at the in-situ value of the rock using a spot uranium price of $35.00/lb and based on an
assumed a contract price of $60/lb. What we find is that the TMI has an in-situ value of around
$1,200/tonne on spot prices and around $2,000/tonne on our assumed contract price.
 Applying the same math to the high-grade zone, we find the rock has an in-situ value of over
$15,000/tonne using spot prices and a staggering $26,000/tonne using contact prices.
Our model
 We maintained our model estimate of 2.55m tonnes mined over a 15-year mine life, but modified our
assumed grade profile to reflect a 3.0% grade for the first ~6 years of production followed by ~8 years
at an average grade of 0.72%. Based on our mine plan a little less than 10m lbs of the total resource
have not been modelled but could, in theory allow the mine to continue for another 3 years. We have
not added any value for the by-product gold that might be recovered. The resource we used in our
model is presented in Figure 2, below.
Fig 2 Macquarie model mine resource and residual inventory
Zone
High Grade Mine Resouce (Initial 6 yrs)
Lower Grade Mine Resouce (8 yrs)
Total Mined
Residual Resouces
Tonnes
(000's)
1,090
1,460
2,550
642
U3O8 (%)
Gold (g/t)
3.03%
0.72%
1.70%
0.68%
0.75
0.46
0.59
0.43
Pounds
U3O8 (000's)
72,800
23,100
95,800
9,646
Gold
Ounces
25,500
20,900
46,400
8,600
Source: Macquarie Research, January 2015
12 January 2015
2
Macquarie Research
Fission Uranium
 Our revised model parameters are presented in Figure 3, below along with our previous model
assumptions. We increased our assumed mining cost to US$2.75/tonne from $1.25/tonne previously
and increased our sustaining capital from around $40m to $70m over the mine life.
 Our model assumes both an equity and debt financing totalling around $500m in 2018. We have
assumed a $200m equity financing and $300m in debt at a 7.5% interest rate.
 A comparison of our old and new model parameters along with the financial outcome is presented in
Figure 3.
Fig 3 Macquarie model parameters and outcome
Parameter
Assumed Price
Reserves & Production
Tonnes
Grade
Contained U3O8
Recovery
Construction Start
Productin Start
Mill Throughput
Life of Mine Uranium Production
Mine Life
Average Uranium Production
Operating Cost
Mining Cost
Strip Ratio
Total Mining Cost/ton of Ore
Processing Cost
G&A
Total Cost per Ton Processed
Capital Cost
Pre-Production Capital
Sustaining Capital
Financials
NPV @ 5%
NPV @ 8%
IRR
Units
US$/lb
Macquarie
Estimates
(Previous)
60
Macquarie
Estimates
(Current)
60
000's
% U3O8
2,550
1.8%
2,550
1.7%
000 lbs
%
Date
Date
tpd
000 lbs U3O8
years
lbs/a
101,164
95.0%
2019
2021
500
96,133
15.00
6,409
93,670
95.0%
2019
2021
500
91,891
15.00
6,126
US$/tonne
Waste:Ore
US$/tonne
US$/tonne
US$/tonne
US$/tonne
1.25
7.0
10.00
300.00
10.00
320.00
2.75
7.0
22.00
300.00
45.00
367.00
US$m
US$m
430.0
42.0
450.0
70.0
US$m
US$m
%
1,315
882
48.00%
1,335
976
58.00%
Source: Macquarie Research, January 2015
Exploration upside
 To date mineralization has been defined over a 2.25km east-west strike length in four separate zones;
the R600W, R00E, R780E and R1620E. Resources were estimated from the R00E and R780E zones
only. The deposit is described as a shallow, basement-hosted and structurally controlled deposit. The
high-grade core is centred on a NNE striking, near-vertical fault surrounded by a lower-grade halo.
Inclined drilling completed last year helped define the geometry of the mineralized system.
12 January 2015
3
Macquarie Research
Fission Uranium
 We believe the exploration potential of the PLS property remains attractive and the likelihood that
additional resources will be found is, in our opinion, a near certainty. Due to the nature of their
deposition, uranium deposits are rarely found as single discrete deposits; rather the mineralizing
systems form districts that are usually comprised of a cluster or collection of deposits. Such is the
case on the Eastern margin of the Athabasca Basin.
Fig 4 Plan view of the Triple R deposit mineralized zones
Source: Company documents, January 2015
Take-out potential, PLS trumps a weak market
 Despite the fact that investors have had little appetite for the uranium sector, we believe producers will
take an interest in Fission and its PLS project. We looked back as far as 2010 and found 14 transactions
in the uranium sector, which were completed at an average price of around $4.35/lb. We consider the
Denison acquisition of Fission Energy in early 2013 and Rio Tinto’s acquisition of Hathor in late 2011 to
be better proxies for an acquisition of Fission Uranium. These two transactions had an average value of
just over US$8.00/lb. If we apply that to Fission Uranium, based on the current resource we can imagine
a take-out price of north of US$800m. In Canadian dollars, with an exchange rate of 0.85 that would
imply a price on Fission of around over C$900m.
12 January 2015
4
Macquarie Research
Fission Uranium
Fig 5 Uranium transactions since 2010
Date
Target
5-Jan-15
Uranerx
17-Sep-13
Rockgate Capital
26-Aug-13
Alpha Minerals
12-Aug-13
Mega Uranium (Lake Maitland)
6-Jun-12
Rockgate Capital
24-May-13
Strathmore Minerals
16-Jan-13
Fission Energy
11-Dec-13
ARSA (Karoo Basin, South Africa)
26-Aug-12
Yeelirrie (BHP)
14-Feb-12
Extract Resources
25-Oct-11
Titan Uranium
19-Oct-11
Hathor Exploration
17-Dec-10
Aurora Energy (Fronteer Gold)
15-Dec-10
Mantra Resources
Average
Average of Denision and Rio Tinto Acquisitions
Acquirer
Energy Fuels
Denison Mines
Fission Uranium
Toro Uranium
Mega Uranium
Evergy Fuels
Denison Mines
Penninsula Energy
Cameco
Tarus Minerals
Energy Fuels
Rio Tinto
Paladin Energy
ARMZ
Value
Resources
(US$m)
(m lbs)
161.0
19.1
9.0
45.3
181.0
n/a
33.0
26.0
8.0
45.3
21.0
71.5
51.0
8.9
50.0
50.1
430.0
144.5
2,264.0
512.9
268.0
30.4
609.0
57.9
257.0
136.3
1,080.0
101.4
387.3
96.1
330.0
33.4
Grade
EV/ Resource
(US $/lb)
(U3O8)
0.091%
8.46
0.069%
0.19
n.a
n/a
0.037%
1.26
0.069%
0.18
0.113%
0.30
1.270%
5.78
n/a
1.00
0.131%
2.98
0.044%
4.41
0.021%
8.80
8.627%
10.51
n/a
1.89
0.042%
10.65
0.956%
4.34
4.95%
8.15
U Spot Price at
Annoucement
(US $/lb)
36.0
35.0
34.0
36.0
40.0
40.0
42.0
44.0
49.0
52.0
53.0
53.0
51.0
61.0
44.7
47.5
Source: Company reports, Macquarie Research, January 2015
Risks, opportunities and a look ahead
 Despite the high-quality nature of the resource, there remain some project-specific risks that should be
noted. The first risk we would like to highlight is that permitting of uranium development projects can take
time. Hathor (taken out by Rio Tinto – RIO AU, A$58.50, Outperform, TP: A$72.00, Adrian Wood), in their
2011 PEA on the Roughrider project in the Athabasca estimated that the environmental assessment
would take an estimated 36 to 48 months to complete. Given that the Triple R deposit sits under a
shallow lake, we would assume that the environmental review would take at least that length of time.
 A second noteworthy risk is that there is no uranium processing facility in the vicinity of the PLS
project. As a result we have incorporated $450m in preproduction capital spending into our model.
 A third risk is associated with Macquarie’s view of the uranium market in general. We believe Uranium
will remain in oversupply until at least 2020 driven primarily by Chinese stockpiles. Our Commodities
team forecasts a gradual price increase from $35/lb to $53/lb through 2019 and assumes a long-term
price of $60/lb [LINK].
 Notwithstanding these risks, we believe Fission will continue to add value by advancing the project.
They are currently conducting a winter resource delineation drill program and are expected to follow
that with a preliminary economic assessment in 2Q15. The company had just under C$30m in cash at
the end of 3Q14 so we assume they remain fully funded through these work programs.
Valuation and Sensitivity to Uranium Prices
Our model derives a fully-funded NAV8% of C$2.73/sh based on a long-term uranium price of $60/lb, which
means that FCU is currently trading at ~0.4x NAV. We note that using current spot prices for uranium, our
NAV drops to ~C$1.00-1.35/sh (for uranium prices between $35-40/lb), which is generally in line with FCU’s
current market value. We maintain that there is significant value embedded in this story even at drastically
lower Uranium prices. A +/-10% swing in Uranium prices impacts our NAV8% by +/-15%.
12 January 2015
5
Macquarie Research
Fission Uranium
Fig 6 Macquarie valuation sensitivity to uranium prices
$2.73
$25.00
$30.00
$35.00
$40.00
$45.00
$50.00
$55.00
$60.00
$65.00
$70.00
$75.00
$80.00
$85.00
$90.00
$95.00
0.0%
$0.45
$1.27
$2.10
$2.92
$3.74
$4.56
$5.38
$6.21
$7.03
$7.85
$8.68
$9.50
$10.32
$11.15
$11.97
2.0%
$0.39
$1.05
$1.70
$2.36
$3.02
$3.68
$4.33
$5.00
$5.66
$6.32
$6.98
$7.64
$8.30
$8.96
$9.62
4.0%
$0.33
$0.86
$1.39
$1.92
$2.46
$2.99
$3.52
$4.05
$4.59
$5.12
$5.66
$6.19
$6.73
$7.26
$7.80
6.0%
$0.28
$0.72
$1.15
$1.58
$2.01
$2.44
$2.88
$3.32
$3.75
$4.19
$4.63
$5.06
$5.50
$5.94
$6.37
8.0%
$0.24
$0.60
$0.95
$1.31
$1.66
$2.02
$2.37
$2.73
$3.09
$3.45
$3.81
$4.17
$4.53
$4.89
$5.25
10.0%
$0.21
$0.50
$0.80
$1.09
$1.38
$1.68
$1.97
$2.27
$2.57
$2.87
$3.17
$3.46
$3.76
$4.06
$4.36
12.0%
$0.19
$0.43
$0.67
$0.92
$1.16
$1.40
$1.65
$1.90
$2.15
$2.40
$2.65
$2.90
$3.15
$3.40
$3.64
14.0%
$0.17
$0.37
$0.57
$0.78
$0.98
$1.19
$1.39
$1.60
$1.81
$2.02
$2.23
$2.44
$2.65
$2.86
$3.07
16.0%
$0.15
$0.32
$0.50
$0.67
$0.84
$1.01
$1.19
$1.36
$1.54
$1.72
$1.89
$2.07
$2.25
$2.42
$2.60
Source: Macquarie Research, January 2015
12 January 2015
6
Macquarie Research
Fission Uranium
Fission Uranium (FCU CN; C$1.01, Outperform, TP: C$2.25)
Incom e Statem ent
Total revenue
Cost of Sales
Operating margin
Depreciation
EBT
Total tax
Net Incom e
Unit
US$m
US$m
US$m
US$m
US$m
US$m
US$m
2014
0
0
0
0
(4)
(1)
(5)
2015E
0
0
0
0
(15)
(3)
(12)
2016E
0
0
0
0
(16)
(4)
(12)
2017E
0
0
0
0
(16)
(4)
(12)
2018E
0
0
0
0
(24)
(6)
(17)
Adjusted EBITDA
Adjusted Net Incom e
Adj. EPS FD
US$m
US$m
US$
(8)
(5)
(0.02)
(7)
(5)
(0.01)
(8)
(6)
(0.01)
(8)
(6)
(0.01)
(8)
(11)
(0.03)
Cash Flow Statem ent
Operating cash flow
Cash flow from investing
Cash flow from financing
Net change in cash
CFPS FD
Unit
US$m
US$m
US$m
US$m
US$
2014
(7)
(21)
41
29
(0.03)
2015E
(4)
(16)
44
50
(0.01)
2016E
(3)
(5)
30
71
(0.01)
2017E
(3)
(10)
0
58
(0.01)
FCF (Macquarie)
FCF (Forw ard curve)
FCF Yield
US$m
US$m
%
(7)
(1020)
(309%)
(8)
(402)
(122%)
(8)
37
11%
(13)
118
36%
Balance Sheet
Cash and equivalents
Working Capital
Debt
Total S/H equity
Enterprise Value
Unit
US$m
US$m
US$m
US$m
US$m
2014
29
26
0
237
-
2015E
50
45
4
273
285
2016E
71
67
4
300
263
2017E
58
54
4
296
276
Price assum ptions
USD/CAD
Production
Patterson Lake South (100%)
Total Uranium production
Uranium cash costs per ounce
Valuation
P/E
P/CF
Copper
EV/EBITDA
(consolidated)
2018E
P/NAV
(9)
(30)
500
NAV Breakdow n (8% discount)
519
(0.02)
Uranium Operations
Patterson Lake project NPV
(39)
Regional project
153
46%
Developm ent NAV
2018E
519
514
304
487
115
Cash
Total debt
Corp/G&A
Total NAV (undiluted)
Operating Multiple
Unit
2014
1.00
2015E
1.03
2016E
1.10
2017E
1.10
2018E
1.10
Unit
000mlbs
000m lbs
US$
2012
0
0
0
2013
0
0
0
2014
0
0
0
2015E
0
0
0
2016E
0
0
0
Unit
x
x
x
x
2012
NMF
NMF
NMF
0.37
2013
NMF
NMF
NMF
2014
NMF
NMF
NMF
2015E
NMF
NMF
NMF
2016E
NMF
NMF
NMF
US$m
US$ / Sh
C$ / Sh
% Total
981
90
2.43
0.22
2.70
0.25
99%
9%
1,071
2.65
2.95
108%
29
(4)
(102)
0.07
(0.01)
(0.25)
0.08
(0.01)
(0.28)
993
0.80
2.46
2.73
3%
(0%)
(10%)
100%
Source: Company reports, Macquarie Research, January 2015
12 January 2015
7
Macquarie Research
Fission Uranium
Important disclosures:
Recommendation definitions
Volatility index definition*
Financial definitions
Macquarie - Australia/New Zealand
Outperform – return >3% in excess of benchmark return
Neutral – return within 3% of benchmark return
Underperform – return >3% below benchmark return
This is calculated from the volatility of historical price
movements.
All "Adjusted" data items have had the following
adjustments made:
Added back: goodwill amortisation, provision for
catastrophe reserves, IFRS derivatives & hedging, IFRS
impairments & IFRS interest expense
Excluded: non recurring items, asset revals, property
revals, appraisal value uplift, preference dividends &
minority interests
Very high–highest risk – Stock should be expected
to move up or down 60–100% in a year – investors
should be aware this stock is highly speculative.
Benchmark return is determined by long term nominal
GDP growth plus 12 month forward market dividend yield
High – stock should be expected to move up or
down at least 40–60% in a year – investors should
be aware this stock could be speculative.
Macquarie – Asia/Europe
Outperform – expected return >+10%
Neutral – expected return from -10% to +10%
Underperform – expected return <-10%
Medium – stock should be expected to move up or
down at least 30–40% in a year.
Macquarie First South - South Africa
Outperform – expected return >+10%
Neutral – expected return from -10% to +10%
Underperform – expected return <-10%
Low–medium – stock should be expected to move
up or down at least 25–30% in a year.
Macquarie - Canada
Outperform – return >5% in excess of benchmark return
Neutral – return within 5% of benchmark return
Underperform – return >5% below benchmark return
Low – stock should be expected to move up or
down at least 15–25% in a year.
* Applicable to Asia/Australian/NZ/Canada stocks
only
Macquarie - USA
Outperform (Buy) – return >5% in excess of Russell 3000
index return
Neutral (Hold) – return within 5% of Russell 3000 index
return
Underperform (Sell)– return >5% below Russell 3000
index return
EPS = adjusted net profit / efpowa*
ROA = adjusted ebit / average total assets
ROA Banks/Insurance = adjusted net profit /average
total assets
ROE = adjusted net profit / average shareholders funds
Gross cashflow = adjusted net profit + depreciation
*equivalent fully paid ordinary weighted average number
of shares
All Reported numbers for Australian/NZ listed stocks are
modelled under IFRS (International Financial Reporting
Standards).
Recommendations – 12 months
Note: Quant recommendations may differ from
Fundamental Analyst recommendations
Recommendation proportions – For quarter ending 31 December 2014
Outperform
Neutral
Underperform
AU/NZ
51.80%
31.80%
16.39%
Asia
58.06%
27.37%
14.57%
RSA
45.07%
30.99%
23.94%
USA
44.42%
50.10%
5.48%
CA
60.54%
35.37%
4.08%
EUR
46.81% (for US coverage by MCUSA, 5.29% of stocks followed are investment banking clients)
33.51% (for US coverage by MCUSA, 3.08% of stocks followed are investment banking clients)
19.68% (for US coverage by MCUSA, 0.44% of stocks followed are investment banking clients)
FCU CN vs TSX, & rec history
RIO AU vs ASX 100, & rec history
(all figures in CAD currency unless noted)
(all figures in AUD currency unless noted)
Note: Recommendation timeline – if not a continuous line, then there was no Macquarie coverage at the time or there was an embargo period.
Source: FactSet, Macquarie Research, January 2015
12-month target price methodology
FCU CN: C$2.25 based on a NAV methodology
RIO AU: A$72.00 based on a DCF methodology
Company-specific disclosures:
FCU CN: The primary analyst for Fission Uranium has visited its material operations and development assets within the past year; the company has
furnished local transportation and accommodations as part of these site visits. Macquarie Capital Markets Canada Ltd. or one of its affiliates managed or comanaged a public offering of securities of Fission Uranium Corp in the past 12 months, for which it received compensation. Macquarie Capital Markets
Canada Ltd. or one of its affiliates managed or co-managed a public offering of securities of Fission Uranium Corp in the past 12 months, for which it
received compensation. MACQUARIE CAPITAL MARKETS CANADA LTD./MARCHÉS FINANCIERS MACQUARIE CANADA LTÉE. or one of its affiliates
managed or co-managed a public offering of securities of Fission Uranium Corp in the past 12 months, for which it received compensation. RIO AU: The
analyst and/or associated parties own or have other interests in securities issued by Rio Tinto Limited. MACQUARIE CAPITAL (AUSTRALIA) LIMITED or
one of its affiliates has provided Rio Tinto Limited with investment advisory services in the past 24 months, for which it received compensation.
Important disclosure information regarding the subject companies covered in this report is available at www.macquarie.com/disclosures.
Date
01-May-2014
Stock Code (BBG code)
FCU CN
Recommendation
Outperform
Target Price
C$2.25
Target price risk disclosures:
FCU CN: Any inability to compete successfully in their markets may harm the business. This could be a result of many factors which may include geographic
mix and introduction of improved products or service offerings by competitors. The results of operations may be materially affected by global economic
conditions generally, including conditions in financial markets. The company is exposed to market risks, such as changes in interest rates, foreign exchange
rates and input prices. From time to time, the company will enter into transactions, including transactions in derivative instruments, to manage certain of
these exposures.
RIO AU: Any inability to compete successfully in their markets may harm the business. This could be a result of many factors which may include geographic
mix and introduction of improved products or service offerings by competitors. The results of operations may be materially affected by global economic
conditions generally, including conditions in financial markets. The company is exposed to market risks, such as changes in interest rates, foreign exchange
rates and input prices. From time to time, the company will enter into transactions, including transactions in derivative instruments, to manage certain of
these exposures.
12 January 2015
8
Macquarie Research
Fission Uranium
Analyst certification:
The views expressed in this research accurately reflect the personal views of the analyst(s) about the subject securities or issuers and no part of the
compensation of the analyst(s) was, is, or will be directly or indirectly related to the inclusion of specific recommendations or views in this research. The
analyst principally responsible for the preparation of this research receives compensation based on overall revenues of Macquarie Group Ltd ABN 94 122
169 279 (AFSL No. 318062) (MGL) and its related entities (the Macquarie Group) and has taken reasonable care to achieve and maintain independence
and objectivity in making any recommendations.
General disclaimers:
Macquarie Securities (Australia) Ltd; Macquarie Capital (Europe) Ltd; Macquarie Capital Markets Canada Ltd; Macquarie Capital Markets North America Ltd;
Macquarie Capital (USA) Inc; Macquarie Capital Securities Ltd and its Taiwan branch; Macquarie Capital Securities (Singapore) Pte Ltd; Macquarie
Securities (NZ) Ltd; Macquarie First South Securities (Pty) Limited; Macquarie Capital Securities (India) Pvt Ltd; Macquarie Capital Securities (Malaysia) Sdn
Bhd; Macquarie Securities Korea Limited and Macquarie Securities (Thailand) Ltd are not authorized deposit-taking institutions for the purposes of the
Banking Act 1959 (Commonwealth of Australia), and their obligations do not represent deposits or other liabilities of Macquarie Bank Limited ABN 46 008
583 542 (MBL) or MGL. MBL does not guarantee or otherwise provide assurance in respect of the obligations of any of the above mentioned entities. MGL
provides a guarantee to the Monetary Authority of Singapore in respect of the obligations and liabilities of Macquarie Capital Securities (Singapore) Pte Ltd
for up to SGD 35 million. This research has been prepared for the general use of the wholesale clients of the Macquarie Group and must not be copied,
either in whole or in part, or distributed to any other person. If you are not the intended recipient you must not use or disclose the information in this research
in any way. If you received it in error, please tell us immediately by return e-mail and delete the document. We do not guarantee the integrity of any e-mails
or attached files and are not responsible for any changes made to them by any other person. MGL has established and implemented a conflicts policy at
group level (which may be revised and updated from time to time) (the "Conflicts Policy") pursuant to regulatory requirements (including the FCA Rules)
which sets out how we must seek to identify and manage all material conflicts of interest. Nothing in this research shall be construed as a solicitation to buy
or sell any security or product, or to engage in or refrain from engaging in any transaction. In preparing this research, we did not take into account your
investment objectives, financial situation or particular needs. Macquarie salespeople, traders and other professionals may provide oral or written market
commentary or trading strategies to our clients that reflect opinions which are contrary to the opinions expressed in this research. Macquarie Research
produces a variety of research products including, but not limited to, fundamental analysis, macro-economic analysis, quantitative analysis, and trade ideas.
Recommendations contained in one type of research product may differ from recommendations contained in other types of research, whether as a result of
differing time horizons, methodologies, or otherwise. Before making an investment decision on the basis of this research, you need to consider, with or
without the assistance of an adviser, whether the advice is appropriate in light of your particular investment needs, objectives and financial circumstances.
There are risks involved in securities trading. The price of securities can and does fluctuate, and an individual security may even become valueless.
International investors are reminded of the additional risks inherent in international investments, such as currency fluctuations and international stock market
or economic conditions, which may adversely affect the value of the investment. This research is based on information obtained from sources believed to be
reliable but we do not make any representation or warranty that it is accurate, complete or up to date. We accept no obligation to correct or update the
information or opinions in it. Opinions expressed are subject to change without notice. No member of the Macquarie Group accepts any liability whatsoever
for any direct, indirect, consequential or other loss arising from any use of this research and/or further communication in relation to this research. Clients
should contact analysts at, and execute transactions through, a Macquarie Group entity in their home jurisdiction unless governing law permits otherwise.
The date and timestamp for above share price and market cap is the closed price of the price date. #CLOSE is the final price at which the security is traded
in the relevant exchange on the date indicated.
Country-specific disclaimers:
Australia: In Australia, research is issued and distributed by Macquarie Securities (Australia) Ltd (AFSL No. 238947), a participating organisation of the
Australian Securities Exchange. New Zealand: In New Zealand, research is issued and distributed by Macquarie Securities (NZ) Ltd, a NZX Firm. Canada:
In Canada, research is prepared, approved and distributed by Macquarie Capital Markets Canada Ltd, a participating organisation of the Toronto Stock
Exchange, TSX Venture Exchange & Montréal Exchange. Macquarie Capital Markets North America Ltd., which is a registered broker-dealer and member of
FINRA, accepts responsibility for the contents of reports issued by Macquarie Capital Markets Canada Ltd in the United States and sent to US persons. Any
US person wishing to effect transactions in the securities described in the reports issued by Macquarie Capital Markets Canada Ltd should do so with
Macquarie Capital Markets North America Ltd. The Research Distribution Policy of Macquarie Capital Markets Canada Ltd is to allow all clients that are
entitled to have equal access to our research. United Kingdom: In the United Kingdom, research is issued and distributed by Macquarie Capital (Europe)
Ltd, which is authorised and regulated by the Financial Conduct Authority (No. 193905). Germany: In Germany, this research is issued and/or distributed by
Macquarie Capital (Europe) Limited, Niederlassung Deutschland, which is authorised and regulated by the UK Financial Conduct Authority (No. 193905).
and in Germany by BaFin. France: In France, research is issued and distributed by Macquarie Capital (Europe) Ltd, which is authorised and regulated in the
United Kingdom by the Financial Conduct Authority (No. 193905). Hong Kong & Mainland China: In Hong Kong, research is issued and distributed by
Macquarie Capital Securities Ltd, which is licensed and regulated by the Securities and Futures Commission. In Mainland China, Macquarie Securities
(Australia) Limited Shanghai Representative Office only engages in non-business operational activities excluding issuing and distributing research. Only nonA share research is distributed into Mainland China by Macquarie Capital Securities Ltd. Japan: In Japan, research is issued and distributed by Macquarie
Capital Securities (Japan) Limited, a member of the Tokyo Stock Exchange, Inc. and Osaka Securities Exchange Co. Ltd (Financial Instruments Firm, Kanto
Financial Bureau (kin-sho) No. 231, a member of Japan Securities Dealers Association and The Financial Futures Association of Japan and Japan
Investment Advisers Association). India: In India, research is issued and distributed by Macquarie Capital Securities (India) Pvt. Ltd. (CIN:
U65920MH1995PTC090696), formerly known as Macquarie Capital (India) Pvt. Ltd., 92, Level 9, 2 North Avenue, Maker Maxity, Bandra Kurla Complex,
Bandra (East), Mumbai – 400 051, India, which is a SEBI registered stockbroker having membership with National Stock Exchange of India Limited
(INB231246738) and BSE Limited (INB011246734). Malaysia: In Malaysia, research is issued and distributed by Macquarie Capital Securities (Malaysia)
Sdn. Bhd. (Company registration number: 463469-W) which is a Participating Organisation of Bursa Malaysia Berhad and a holder of Capital Markets
Services License issued by the Securities Commission. Taiwan: In Taiwan, research is issued and distributed by Macquarie Capital Securities Ltd, Taiwan
Branch, which is licensed and regulated by the Financial Supervisory Commission. No portion of the report may be reproduced or quoted by the press or
any other person without authorisation from Macquarie. Nothing in this research shall be construed as a solicitation to buy or sell any security or product.
Research Associate(s) in this report who are registered as Clerks only assist in the preparation of research and are not engaged in writing the research.
Thailand: In Thailand, research is produced with the contribution of Kasikorn Securities Public Company Limited, issued and distributed by Macquarie
Securities (Thailand) Ltd. Macquarie Securities (Thailand) Ltd. is a licensed securities company that is authorized by the Ministry of Finance, regulated by the
Securities and Exchange Commission of Thailand and is an exchange member of the Stock Exchange of Thailand. Macquarie Securities (Thailand) Limited
and Kasikorn Securities Public Company Limited have entered into an exclusive strategic alliance agreement to broaden and deepen the scope of services
provided to each parties respective clients. The strategic alliance does not constitute a joint venture. The Thai Institute of Directors Association has
disclosed the Corporate Governance Report of Thai Listed Companies made pursuant to the policy of the Securities and Exchange Commission of Thailand.
Macquarie Securities (Thailand) Ltd does not endorse the result of the Corporate Governance Report of Thai Listed Companies but this Report can be
accessed at: http://www.thai-iod.com/en/publications.asp?type=4. South Korea: In South Korea, unless otherwise stated, research is prepared, issued and
distributed by Macquarie Securities Korea Limited, which is regulated by the Financial Supervisory Services. Information on analysts in MSKL is disclosed at
http://dis.kofia.or.kr/websquare/index.jsp?w2xPath=/wq/fundMgr/DISFundMgrAnalystStut.xml&divisionId=MDIS03002001000000&serviceId=SDIS03002001
000. South Africa: In South Africa, research is issued and distributed by Macquarie First South Securities (Pty) Limited, a member of the JSE Limited.
Singapore: In Singapore, research is issued and distributed by Macquarie Capital Securities (Singapore) Pte Ltd (Company Registration Number:
198702912C), a Capital Markets Services license holder under the Securities and Futures Act to deal in securities and provide custodial services in
Singapore. Pursuant to the Financial Advisers (Amendment) Regulations 2005, Macquarie Capital Securities (Singapore) Pte Ltd is exempt from complying
with sections 25, 27 and 36 of the Financial Advisers Act. All Singapore-based recipients of research produced by Macquarie Capital (Europe) Limited,
Macquarie Capital Markets Canada Ltd, Macquarie First South Securities (Pty) Limited and Macquarie Capital (USA) Inc. represent and warrant that they are
12 January 2015
9
Macquarie Research
Fission Uranium
institutional investors as defined in the Securities and Futures Act. United States: In the United States, research is issued and distributed by Macquarie
Capital (USA) Inc., which is a registered broker-dealer and member of FINRA. Macquarie Capital (USA) Inc, accepts responsibility for the content of each
research report prepared by one of its non-US affiliates when the research report is distributed in the United States by Macquarie Capital (USA) Inc.
Macquarie Capital (USA) Inc.’s affiliate’s analysts are not registered as research analysts with FINRA, may not be associated persons of Macquarie Capital
(USA) Inc., and therefore may not be subject to FINRA rule restrictions on communications with a subject company, public appearances, and trading
securities held by a research analyst account. Information regarding futures is provided for reference purposes only and is not a solicitation for purchases or
sales of futures. Any persons receiving this report directly from Macquarie Capital (USA) Inc. and wishing to effect a transaction in any security described
herein should do so with Macquarie Capital (USA) Inc. Important disclosure information regarding the subject companies covered in this report is available
at www.macquarie.com/research/disclosures, or contact your registered representative at 1-888-MAC-STOCK, or write to the Supervisory Analysts,
Research Department, Macquarie Securities, 125 W.55th Street, New York, NY 10019.
© Macquarie Group
Auckland
Tel: (649) 377 6433
Bangkok
Tel: (662) 694 7999
Calgary
Tel: (1 403) 294 9541
Denver
Tel: (303) 952 2800
Frankfurt
Tel: (069) 509 578 000
Geneva
Tel: (41) 22 818 7777
Hong Kong
Tel: (852) 2823 3588
Jakarta
Tel: (62 21) 515 1818
Johannesburg
Tel: (2711) 583 2000
Kuala Lumpur
Tel: (60 3) 2059 8833
London
Tel: (44 20) 3037 2000
Manila
Tel: (63 2) 857 0888
Melbourne
Tel: (613) 9635 8139
Mumbai
Tel: (91 22) 6653 3000
Munich
Tel: (089) 2444 31800
New York
Tel: (1 212) 231 2500
Paris
Tel: (33 1) 7842 3823
Perth
Tel: (618) 9224 0888
Seoul
Tel: (82 2) 3705 8500
Shanghai
Tel: (86 21) 6841 3355
Singapore
Tel: (65) 6601 1111
Sydney
Tel: (612) 8232 9555
Taipei
Tel: (886 2) 2734 7500
Tokyo
Tel: (81 3) 3512 7900
Toronto
Tel: (1 416) 848 3500
Vancouver
Tel: (1 604) 605 3944
Available to clients on the world wide web at www.macquarieresearch.com and through Thomson Financial, FactSet, Reuters, Bloomberg, and CapitalIQ.
12 January 2015
10
Research
Financials – cont’d
Heads of Equity Research
John O’Connell (Global - Head)
Andrew Root (US)
Greg MacDonald (Canada)
(612) 8232 7544
(1 212) 231 2336
(1 416) 628 3934
Mortgage & Consumer Finance
Sean Dargan (New York)
Asim Imran (Toronto)
Internet
(1 212) 231 0663
(1 416) 848 3521
Property & Casualty Insurance
Consumer Discretionary
Amit Kumar (New York)
Asim Imran (Toronto)
Gaming & Leisure
Chad Beynon (New York)
TMET – cont’d
(1 212) 231 2634
(1 212) 231 1814
Deepon Nag (New York)
Tim Nollen (New York)
Industrials
Aaron Schwartz
Chemicals
Utilities & Alternative Energy
Cooley May (New York)
US Exploration & Production
Paul Grigel (Denver)
(1 303) 952 2754
Oilfield Services
Walt Chancellor (Houston)
Sameer Rathod (San Francisco)
Cleo Zagrean (New York)
Chris Feltin (Calgary)
Waste Services
Adam Baumgarten (New York)
Canadian Independents
Chris Feltin (Calgary)
(1 403) 539 8544
Canadian Integrateds
Chris Feltin (Calgary)
(1 403) 539 8544
International/Canadian Oil & Gas Producers
Ray Kwan (Calgary)
Brian Bagnell (Calgary)
(1 403) 539 4355
(1 403) 539 8540
Energy Infrastructure
Robert Hope (Toronto)
(1 416) 628 3964
Financials
Banks/Trust Banks
David Konrad (Head of Banks)
Thomas Alonso (New York)
John Moran (Denver)
Russell Gunther (New York)
(1 212) 231 0525
(1 212) 231 8047
(1 212) 231 0662
(1 212) 231 0518
Life Insurance
Sean Dargan (New York)
(1 212) 231 2493
(1 212) 231 1749
(1 212) 231 0633
Materials
(1 416) 848 3541
(1 416) 848 3512
(1 416) 848 3520
(1 604) 639 6372
Telecommunications
Kevin McVeigh (New York)
Regional Brokerage/Debt Collection
Cable, Satellite & Entertainment
Hugh Miller
Amy Yong (New York)
Andrew DeGasperi (New York)
(1 212) 231 2323
(44 20) 3037 4061
(44 20) 3037 4271
(1 212) 231 0695
(1 416) 628 3934
(1 212) 231 6191
(1 713) 275 6352
(1 713) 275 6304
Economics and Strategy
Gurvinder Brar (Mumbai)
Nilesh Kalamkar (New York)
Business & Computer Services
(1 212) 231 0663
Vikas Dwivedi (Houston)
Kevin Little (Houston)
(1 212) 231 0693
TMET
Kevin Smithen (New York)
Greg MacDonald (Toronto)
Colin Hamilton (Global)
Jim Lennon (London)
(1 212) 231 0683
Global Metals & Mining
Daniel Greenspan (Toronto)
Ron Stewart (Toronto)
Michael Siperco (Toronto)
Michael Gray (Vancouver)
Commodities & Precious Metals
Quantitative Analysis
Steel & Metals
Aldo Mazzaferro (New York)
Angie Storozynski (Head of US Utilities &
Alternative Energy)
(1 212) 231 2569
Andrew Weisel (New York)
(1 212) 231 1159
David Doyle (Toronto)
Paper & Packaging
Al Kabili (New York)
(1 212) 231 6113
Oil & Gas
Railroads
Canadian Oil Sands/Heavy Oil Producers
(1 403) 539 8544
(1 212) 231 6590
Transports & Logistics
Kelly Dougherty (New York)
(44 20) 3037 4465
(1 415) 762 5034
Electrical Equipment & Building Products
Mike Wood (New York)
(1 713) 275 6230
Europe Integrated
David Farrell (London)
(1 212) 231 2586
Construction and Engineering/Machinery
(1 212) 231 0635
Software
Laurent Vasilescu (New York)
Energy
(1 212) 231 8014
Media & Entertainment
Department Stores & Softlines & Sportswear
(1 212) 231 8046
(1 212) 231 0644
(1 212) 231 0643
Semiconductors
(1 212) 231 8013
(1 416) 848 3521
Specialty Finance
Vincent Caintic (New York)
Consumer Retail
Ben Schachter (Head of TMET)
Tom White (New York)
(1 416) 848 3663
(9197) 8055 5902
(1 212) 231 0360
Find our research at
Macquarie:
www.macquarie.com.au/research
Thomson:
www.thomson.com/financial
Reuters:
www.knowledge.reuters.com
Bloomberg:
MAC GO
Factset:
http://www.factset.com/home.aspx
CapitalIQ
www.capitaliq.com
Contact Gareth Warfield for access (612) 8232 3207
Email addresses
FirstName.Surname@macquarie.com
eg. john.oconnell@macquarie.com
(1 212) 231 2624
(1 212) 231 0649
Data Center Infrastructure
Rajesh Ghai (New York)
Equities
Sales
Head of Global Cash Equities
Stevan Vrcelj (Sydney)
(1 212) 231 1184
Head of Canadian Equities
David Washburn (Toronto)
Trading
US Sales
(612) 8232 5999
Head of US Equities
Ken Savio (New York)
(1 212) 231 2442
Austin Graham (New York)
Peter Doerr (Chicago)
Ali Mossadeghi (San Francisco)
Canada Sales
Roy McDowall (Montreal)
(1 416) 848 3631
US Sales Trading
(1 212) 231 2494
(1 312) 660 9052
(1 415) 762 5025
Robert DeRosa (New York)
Nicholas Struk (New York)
Michael Cornette (New York)
(1 212) 231 2594
(1 212) 231 2487
(1 212) 231 0882
Canada Trading
(1 514) 925 2864
Perry Catellier (Toronto)
(1 416) 848 3619
International Sales Trading
Mike Gray (New York)
(1 212) 231 0928