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)
Rusty metal gate secured with a chain and padlock.

Lithium Prices Surge After CATL Halts Major Mine in China

Lithium prices and mining stocks around the world soared this week after Chinese battery giant Contemporary Amperex Technology (CATL) (SZSE:300750,HKEX:3750) suspended operations at one of the world’s largest lithium mines.

The halt at the Jianxiawo lepidolite mine in Jiangxi province’s Yichun city, a hub for China’s lithium production, came after the mine’s permit expired on August 9.

Keep reading...Show less
Wooden blocks spell "lithium" with mini figures mining and scaling.

New Study Highlights Western Australia's Lithium Leadership and Future Potential

Western Australia has a strong lithium history, and a recent study could help inform future exploration.

Put together by researchers from the Geological Survey of Western Australia (GSWA), Curtin University and the University of Western Australia, the report focuses on the formation of high-grade lithium deposits.

It states that Western Australia supplies around 35 percent of the world's lithium, with much of that coming from pegmatite, a coarse-grained rock commonly found in the state's Archean terrains.

Keep reading...Show less
Assorted battery tops in various sizes and colors, arranged closely together.

AI Uncovers Five Potential Lithium Alternatives for Next-generation Batteries

Generative artificial intelligence (AI) has helped a group of scientists identify five new materials that could power the next wave of batteries without relying on lithium.

The study, published on June 26 in Cell Reports Physical Science, focuses on materials that could enable multivalent-ion batteries — a technology long touted for its potential, but hindered by practical challenges.

Keep reading...Show less
Text saying "lithium" overlaid on stock chart with a globe in the background.

Top 9 Global Lithium Stocks of 2025

Lithium prices continued their downward trajectory in 2025's second quarter, with battery-grade lithium carbonate hitting a four year low of US$8,329 per metric ton in late June.

Lithium hydroxide followed suit as oversupply and bearish sentiment weighed on the market.

Despite strong electric vehicle (EV) demand, mine supply — driven largely by China, Australia, Argentina and emerging African producers — has outpaced consumption, with Fastmarkets forecasting a 260,000 metric ton surplus for 2025.

Keep reading...Show less
Blue battery with Australian flag design on a wooden surface.

5 Best-performing ASX Lithium Stocks of 2025

Global demand for lithium presents a significant opportunity for Australia.

Australia remains the world’s largest lithium miner, supplying nearly 30 percent of global production in 2024, though its dominance is waning as other lithium-producing countries like Zimbabwe, Argentina and Brazil scale up output.

This influx of supply has pushed lithium prices to multiyear lows, with battery-grade spodumene trading under US$800/tonne — pressuring even efficient Australian producers to trim output or delay projects.

Keep reading...Show less
Hand stacking wooden blocks with red upward arrows, symbolizing growth.

Albemarle Swings to Profit, Lowers Spending Amid Prolonged Lithium Slump

Albemarle (NYSE:ALB) is cutting costs and investment plans as it adjusts to lithium price weakness, even as demand from the electric vehicle (EV) and energy storage sectors holds up better than expected.

The major lithium miner reported a Q2 profit of US$22.9 million, a significant turnaround from the US$188.2 million loss it posted a year ago. While total revenue fell 7 percent to US$1.33 billion, the figure still came in ahead of Wall Street’s US$1.22 billion estimate, buoyed by cost management and stronger-than-expected results in its specialties division.

“Our job is just to keep working on the things that are in our control, because we don’t really have a clear line of sight to where pricing is going,” CFO Neal Sheorey told investors on Thursday (July 31).

Keep reading...Show less

Latest Press Releases

Related News

×