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)
Noram Lithium (TSXV:NRM)

Noram Lithium

Advancing the High-Grade Zeus Project in Clayton Valley, Nevada

UPS Batteries For Explosive (EX & ATEX) Environments

UPS Batteries For Explosive (EX & ATEX) Environments

Altech Batteries (ATC:AU) has announced UPS Batteries For Explosive (EX & ATEX) EnvironmentsDownload the PDF here. Keep Reading...
Blue battery with a US flag decal on a wooden surface.

Lithium Americas and GM Advance Thacker Pass with Landmark Federal Funding

Developer Lithium Americas (TSX:LAC,NYSE:LAC) has reached an agreement with General Motors (NYSE:GM) and the US Department of Energy (DOE) to unlock the first US$435 million installment of a landmark federal loan for its Thacker Pass lithium project in Nevada.The company confirmed on Wednesday... Keep Reading...
A glowing green digital battery with text overlay reading '5 Top Canadian Mining Stocks This Week.'

Top 5 Canadian Mining Stocks This Week: Lithium Americas Jumps 126 Percent

Welcome to the Investing News Network's weekly look at the best-performing Canadian mining stocks on the TSX, TSXV and CSE, starting with a round-up of Canadian and US news impacting the resource sector.Statistics Canada released its natural resource indicators report for the second quarter on... Keep Reading...
Closeup of battery tops with blue electric arcs above them.

Lithium Americas Shares Spike as Trump Admin Seeks Equity Stake

The Trump administration is pressing for up to a 10 percent equity stake in Lithium Americas (TSX:LAC,NYSE:LAC) as it renegotiates the terms of a US$2.26 billion loan tied to the Thacker Pass project. Two people familiar with the talks told Reuters on Tuesday (September 23) that the stake was... Keep Reading...
Livium Extends Agreement with LG Energy Solution until 2029

Livium Extends Agreement with LG Energy Solution until 2029

Livium Ltd (ASX: LIT) ("Livium" or the "Company") is pleased to announce that its wholly owned subsidiary Envirostream Australia Pty Ltd (Envirostream) - a leading battery recycler - has signed a new agreement ("Agreement") with LG Energy Solution to recycle and process lithium-ion batteries... Keep Reading...
Aerial view of a brightly lit cityscape at night, with glowing street patterns and waterways.

Landsat Data Shaping Lithium-Mining Plans at Nevada’s Thacker Pass

A Nevada lithium project central to US efforts to secure domestic mineral supply is leaning on a half-century-old satellite program for modern answers. The US Geological Survey’s (USGS) Landsat program, managed with NASA, has provided continuous Earth observations since 1972. Its freely... Keep Reading...

Latest Press Releases

Related News