
Disclosure: Millennial Potash Corp. has paid FRC a fee for research coverage and distribution of reports. See last page for other important disclosures, rating, and risk definitions.
Price and Volume (1-year)


* Qualified Person: Peter J. MacLean, Ph.D., P.Geo., Director of MLP. *Millennial Potash Corp. has paid FRC a fee for research coverage and distribution of reports. See last page for other important disclosures, rating, and risk definitions. All figures are in C$, except for commodity prices, which are in US$ (FOREX rate US$:C$ = 1.37)
Banio Potash Project, Gabon
MLP has secured a new 261 km² exploration permit next to its main area, expanding the project to 1,500 km². Management plans to start drilling in H2- 2026 to see if the current resource extends into this new permit area.
Gabon has an established mining and oil & gas sector, operated by major international companies such as Fortescue (ASX: FMG), Eramet (ENXTPA: ERA), Total (NYSE: TTE), and Shell (NYSE: SHEL), showing strong foreign investment, and infrastructure capable of supporting large projects
Location Maps

The new permit is strategically important because it includes a coastal road and access to the ocean, providing potential infrastructure routes to support project development

Source: Company/FRC
MLP plans to export its products to the U.S., Brazil, and elsewhere in Africa via the Mangali port
Ongoing construction of a deep-water port, and power plant, funded by a Gabonese government-led group, should meaningfully reduce operational risks
2025 Resource Estimate

(QP: Sebastiaan van der Klauw , EurGeol . Of ERCOSPLAN and Peter J. MacLean, Ph.D., P.Geo , Director of MLP)
Banio hosts a deposit large enough for at least 25 years of production
Resource Envelope

Source: Company
We see potential for resource expansion, since the deposit remains open in multiple directions, and the current resource covers just 5% of the project area

(QP: Peter J. MacLean, Ph.D., P.Geo , Director of MLP)
Source: Company /FRC
The 2024 PEA returned an AT-NPV10% of $1.47B, and an IRR of 33%, using $387/t gMOP; potassium chloride (spot: $373/t); we view IRRs above 25% as attractive in mining
OPEX and CAPEX are relatively low as the deposit is amenable to solution mining, compared with conventional underground potash mining
Management’s Target Timelines

Source: Company
The company aims to finish resource expansion drilling by Q3, followed by a resource update, ESIA, and a feasibility study by year-end
Financials

Strong balance sheet

Source: FRC / Company
In-the-money options and warrants can bring in $12M
FRC Valuation

We are not making any material changes to our valuation model, aside from adjusting for a 3% appreciation in the US$
As a result, our DCF valuation fell slightly from $4.80 to $4.74/share

Source: FRC
Our valuation is highly sensitive to key inputs
We are reiterating our BUY rating, and adjusting our fair value estimate from $4.80 to $4.74/share. We believe MLP is well- positioned to benefit from potash market tightness, strong institutional backing, and a strategically located project with robust economics. It is trading at a significant discount to NPV. Key catalysts in H2 - 2026, including resource drilling, ESIA, feasibility study completion, and potential M&A.
Risks
We believe the company is exposed to the following key risks (not exhaustive):
We are maintaining our risk rating of 5 (Highly Speculative)