1000 usd to irr

Noram Lithium Corp: Zeus PEA shows 31% After-Tax IRR USD$1.299 Billion After-Tax NPV

Noram Lithium Corp. ("Noram" or the "Company") (TSX - Venture: NRM Frankfurt:N7R OTCQB:NRVTF) today announced the summary results of a National Instrument 43-101 compliant Preliminary Economic Assessment ("PEA") for the high-grade lithium deposit at its wholly-owned Zeus Lithium Project ("Zeus" or the "Project") located less than 1 mile from Albermarle's Silver Peak Mine, which is currently the only lithium production facility in the United States. The PEA was prepared by ABH Engineering ("ABH",) an independent engineering services firm with extensive experience in mining and mineral processing. All dollar values are in US dollars

PEA Highlights

  • Robust Economics.
    • $1.299 Billion Net Present Value ("NPV"). Base case after-tax Net Present Value ("NPV") of $1.299 billion (8% discount rate).
    • 31% Internal Rate of Return ("IRR"). Base case after-tax IRR of 31%.
    • Capital Costs ("CAPEX"). Estimated initial CAPEX of $528M with after-tax payback period of 3.23 years.
    • Gross Revenue of $303.4 Million/year
    • Low Operating Cost. Operating Cost ("OPEX") of $3,355.30/tonne Lithium Carbonate Equivalent ("LCE") with a break-even price of $4016.6/tonne LCE LOM.
  • Long Mine Life ("LOM). The mine production rate during full operation is set at 17,000 tpd. The production schedule uses ore from the first 11 phases, which results in 40-year mine life ("LOM"). The mine production schedule results in 245.4 million tonnes averaging 1,093 ppm Li.
  • Very Low Strip Ratio. Mining strip ratios are very low, averaging 0.07:1 for LOM. Mining consists of a truck and shovel method, with blasting being unnecessary due to the ore softness.
  • Low Environmental Impact. The leaching and filtration flowsheet includes dry stack tailings, thus, eliminating the environmental risk and long-term management issues associated with tailings ponds.
  • LCE market Price. Base case market price of $9500/tonne LCE is well below long term forecasted rate of $14,000/tonne[1].
  • Price Sensitivity. As noted in the sensitivity chart below, the after-tax NPV reaches $2.665 billion at $14,250/Tonne LCE (8% discount rate).

"We are thrilled with the results of this PEA," stated Sandy MacDougall, Noram's Chief Executive Officer and Director. "This study represents the most significant milestone to date for Noram and establishes us among limited peers as the newest low cost, high-grade, near-term lithium producer in North America. I am very pleased with what our team has achieved quickly, on schedule, and at the opportune time considering current and forecasted demand for Lithium Carbonate. This initial economic assessment is the most significant step to date towards our goal of lithium production and provides the market with a benchmark to evaluate our project's viability and value compared with other lithium developers. We are excited as we enter 2022 pushing aggressively towards the completion of a Pre-Feasibility Study."

Net Present Value ("NPV") US$1.299 Billion
Internal Rate of Return ("IRR") 31%
Life of Mine ("LOM") 40 years
Operating Cost ("OPEX") US$3355.30/tonne
Capital Cost Estimate US$528 Million
Average Annual Production Lithium Carbonate Equivalent ("LCE") 31,900 tonnes
Average Daily Mine Production Rate LOM 17,000 tpd
LOM Production 245.4 MT @ 1093 ppm Li
LCE Market Price used in PEA Study* US$9500/tonne
Strip Ratio 0.07 : 1.00
Pay Back Period 3.23 years
Gross Revenue per Year US$303.4 Million

PEA Summary

Infrastructure

The project is located next to the Cypress Development's Clayton Valley Lithium Project and within 1 mile of Albermarle's Silver Peak Lithium Mine. The Project is accessible via the Silver Peak Road, a two-lane road that connects the Silver Peak mine with Highway 95 to the east. General site infrastructure includes administration, laboratory, warehouse, reagent, comminution plant, and lithium recovery plant. Tailings are to be conveyed to the tailings storage areas for final spreading and contouring by dozers.

Metallurgical Testing

The objective of the metallurgical test program conducted on the Zeus Lithium deposit was to develop a viable process flowsheet to produce lithium carbonate. Information generated during the test program was used to define the process variables. Metallurgical testing began in 2018 at Actlabs Ltd (Actlabs) and AuTec Innovative Extractive Solutions Ltd (AuTec). This PEA report includes metallurgical test work conducted by SGS Canada Inc. in collaboration with ABH Engineering.

The following observations, conclusions and interpretations were obtained from the metallurgical test program:

  • Zeus Lithium deposit ore is soft and disintegrates easily if agitated in water.
  • Sulfuric acid solution effectively leaches lithium at high extraction.
  • Test work achieved 90% lithium extraction at 65°C, 30% solids density and 2 hours residence time.

Mine Option Selection

An ultimate pit of processable material will be created, consuming most of the property area. The ultimate pit has been divided into phases of which the first 11 contain enough resources for 40 years of production at a 17,000 tpd production rate. Resources contained within the entire ultimate pit limits provide enough ore for over 190 years of production at 17,000 tpd. All resources regardless of the material classification are treated equally for the purpose of this study.

An optimized cut-off grade of 850 ppm was used to schedule the processed feed, compared to the economic cut-off grade of 400 ppm. Low-grade ore with grades between the economic cut-off of 400 ppm and optimized cut-off of 850 ppm are scheduled to be deposited in the low-grade ore stockpile. This is done to initially increase the average processed ore grade and improve the overall economics of the project by accelerating higher grade material to earlier years.

Category Units Value
Gross Revenue $M 303.4
Operating Cost $/tonne LCE 3,355.3
Capital Cost $M 528.0
Property tax % of Capex 1.05%
State Tax % Up to 5%
Federal Tax % of net income 21%
Discount Rate % 8%
Pre-Tax NPV (8%) $M 1,675.1
After-Tax NPV (8%) $M 1,299.9
Pre-Tax IRR % 36%
After-Tax IRR % 31%
Payback Period years 3.23
Break-even Price (0% IRR) $/tonne LCE 4,016.6

Economic Analysis for Zeus Lithium Project

Sensitivity Analysis at 8% NPV with Varying Conditions

Measured

Li Cutoff (ppm)

Tonnes x 1,000,000

Li Grade (ppm)

Contained Li (tonnes)

LCE (tonnes)

400

66.74

927

61,863

329,299

600

61.34

964

59,128

314,738

800

46.47

1051

48,840

259,975

1000

27.70

1150

31,854

169,558

Indicated

Li Cutoff (ppm)

Tonnes x 1,000,000

Li Grade (ppm)

Contained Li (tonnes)

LCE (tonnes)

400

296.42

922

272,297

1,454,762

600

279.66

947

264,837

1,409,728

800

221.64

1007

223,193

1,188,059

1000

103.76

1128

117,044

623,023

Measured + Indicated

Li Cutoff (ppm)

Tonnes x 1,000,000

Li Grade (ppm)

Contained Li (tonnes)

LCE (tonnes)

400

363.15

923

335,191

1,784,222

600

341.00

950

323,945

1,724,361

800

268.11

1014

271,865

1,447,135

1000

131.46

1133

148,945

792,836

Inferred

Li Cutoff (ppm)

Tonnes x 1,000,000

Li Grade (ppm)

Contained Li (tonnes)

LCE (tonnes)

400

827.22

884

731,261

3,892,501

600

715.91

942

674,383

3,589,743

800

546.48

1013

553,588

2,946,750

1000

265.47

1134

301,043

1,602,452

Final Tonnages and Grades of the Classes of Mineral Resources

Qualified Person

The technical information contained in this news release has been reviewed and approved by Brad Peek., M.Sc., CPG, who is a Qualified Person with respect to Noram's Clayton Valley Lithium Project as defined under National Instrument 43-101.

About Noram Lithium Corp.

Noram Lithium Corp (TSX - Venture: NRM / Frankfurt: N7R / OTCQB: NRVTF) is a Canadian based junior exploration company, with a goal of developing lithium deposits and becoming a low - cost supplier. The Company's primary business is the Zeus Lithium Project ("Zeus") in Clayton Valley, Nevada. The Zeus Project has a recently updated resource estimate of 363 million tonnes at 923 ppm lithium measured + indicated resources, and 827 million tonnes lithium at 884 ppm lithium inferred resources (400 ppm Li cut-off).

Noram's long term strategy is to build a multi-national lithium minerals company to produce and sell lithium into the markets of North America, Europe, and Asia.

Please visit our web site for further information: www.noramlithiumcorp.com.

ON BEHALF OF THE BOARD OF DIRECTORS
Sandy MacDougall
CEO, Director

Investor Relations Contact:
Rich Matthews
Managing Partner
Integrous Communications
rmatthews@integcom.us
+1 604 757 7179

Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release. This news release may contain forward-looking information which is not comprised of historical facts. Forward-looking information involves risks, uncertainties and other factors that could cause actual events, results, performance, prospects and opportunities to differ materially from those expressed or implied by such forward-looking information. Forward-looking information in this news release includes statements regarding, among other things, the completion transactions completed in the Agreement. Factors that could cause actual results to differ materially from such forward-looking information include, but are not limited to, regulatory approval processes. Although Noram believes that the assumptions used in preparing the forward-looking information in this news release are reasonable, including that all necessary regulatory approvals will be obtained in a timely manner, undue reliance should not be placed on such information, which only applies as of the date of this news release, and no assurance can be given that such events will occur in the disclosed time frames or at all. Noram disclaims any intention or obligation to update or revise any forward-looking information, whether as a result of new information, future events or otherwise, other than as required by applicable securities laws.

[1] Lithium Carbonate Price (2015-2040) (Lane, T.; Harvey, J. T.; Fayram, T.; Samari, H.; Brown, J. J.;, 2018)

SOURCE: Noram Lithium Corp.



View source version on accesswire.com:
https://www.accesswire.com/676501/Noram-Lithium-Corp-Zeus-PEA-shows-31-After-Tax-IRR-USD1299-Billion-After-Tax-NPV

News Provided by ACCESSWIRE via QuoteMedia

The Conversation (0)
Blue lithium-ion battery over shiny surface.

How to Invest in Lithium Stocks and the Lithium Market

Despite the current low price environment, the long-term demand for battery metals is robust and offers opportunity for those interested in lithium stocks.

Seasoned metals investors who want to look beyond gold and silver are getting involved, while new investors are being drawn into the space by expanding battery market and lithium supply deals between auto makers and lithium producers.

Whatever the reason, it’s important to get familiar with the lithium market before investing in lithium stocks. Here's a brief overview of some of the basics, including supply and demand, prices and companies.

Keep reading...Show less
Andrada Mining

New mineralised pegmatites identified at Lithium Ridge as exploration drilling commences with SQM

Andrada Mining Limited (AIM: ATM, OTCQB: ATMTF), the critical minerals producer with mining and exploration assets in Namibia, is pleased to announce the commencement of exploration drilling at the Lithium Ridge project in partnership with Sociedad Química y Minera de Chile SA through its subsidiary SQM Australia (Pty) Ltd ("SQM"). (See announcement dated 9 September 2024 and 28 February 2025). This milestone represents part of the stage 1 workplan of the three stage earn-in agreement with SQM. Under this first stage, SQM will fund up to US$7 million in exploration to secure an initial 30% interest at project level with the potential to fund up to US$40m million over the three stages.

Keep reading...Show less
Gina Rinehart, executive chair of Hancock Prospecting, stands in front of cherry blossom trees.

Inside Billionaire Gina Rinehart's Key Mining Investments

Australian billionaire Gina Rinehart has become a formidable force in the global mining industry.

After taking the helm of her father’s iron ore firm Hancock Prospecting in 1993, she embarked upon a diversification strategy that has vastly expanded her resource empire. Now Australia’s richest person, Rinehart has investments in many of the world’s most strategic commodities such as lithium, rare earths, copper, potash and natural gas.

One of those investments is Arafura Rare Earths (ASX:ARU,OTC Pink:ARAFF), which even in a low price environment for rare earths managed to secure nearly AU$1.5 billion in debt financing in mid-2024 to advance its Nolans project in the Northern Territory. With a 10 percent equity stake, Rinehart’s Hancock Prospecting is Arafura's largest shareholder.

Keep reading...Show less
Democratic Republic of Congo flag waving against a clear blue sky.

Billionaire-backed KoBold Metals Secures DRC Licenses in Push for Manono Lithium

KoBold Metals, a US-backed mining firm supported by billionaires Jeff Bezos and Bill Gates, has received seven new permits to explore for lithium in the Democratic Republic of Congo (DRC).

The DRC mining registry confirmed on Wednesday (August 27) that the permits cover ground in both the Tanganyika and Haut-Lomami provinces, including four in Manono territory, home to the massive Roche Dure lithium deposit.

The approvals follow a July agreement between KoBold and the DRC government that positioned the company to acquire and develop the disputed Manono project, considered one of world's largest untapped lithium deposits.

Keep reading...Show less
Stacked lithium-ion batteries beside upward arrow chart symbol.

Pilbara Minerals Boosts Annual Production Despite Challenging Lithium Market

Pilbara Minerals (ASX:PLS,OTC Pink:PILBF) has released results for its 2025 fiscal year.

For the lithium producer, the highlight was its record spodumene concentrate production, which it said reflects its “strong operational performance.” Its output reached 754,600 tonnes for the period, up 4 percent.

Pilbara attributes the production increase to its P680 and P1000 expansion projects.

Keep reading...Show less

Latest Press Releases

Related News

×