中广核矿业：承购协议的新定价公式-20250604

Investment Rating - The report maintains a "BUY" rating for CGN Mining, with a target price revised to HK$2.61 from HK$2.18, indicating a potential upside of 57.5% from the current price of HK$1.66 [1][3]. Core Insights - CGN Mining has introduced a new pricing mechanism for its off-take agreement with its parent company, reducing the fixed pricing proportion from 40$94.22/lb, significantly higher than the current price of US$61.78/lb for 2023, which is expected to increase by 3.5$7,363 million, expected to rise to HK$12,371 million by FY27E, reflecting a year-on-year growth of 101.8$497.1 million in FY23A to HK$985.7 million in FY27E, with a notable growth of 71.2$12,617.1 million, with a 52-week high of HK$2.94 and a low of HK$1.24 [3][4]. - The stock has shown a 1-month absolute performance of 11.4% and a 3-month performance of 16.1% [5]. Valuation Methodology - The valuation of CGN Mining is based on a Net Present Value (NPV) methodology, applying a target multiple of 3x NPV to reflect the potential conversion from resources to reserves amid rising uranium prices [18][19]. - Long-term assumptions include a 1.5% annual increase in uranium prices from US$91/lb during 2027-31, stabilizing at US$96 thereafter [18]. Shareholding Structure - The major shareholder is China General Nuclear Power Corporation, holding 56.9% of the shares, followed by China Chengtong Holding Group with 10.0% [4].