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 EstimateUS$528 Million
Average Annual Production Lithium Carbonate Equivalent ("LCE")31,900 tonnes
Average Daily Mine Production Rate LOM17,000 tpd
LOM Production245.4 MT @ 1093 ppm Li
LCE Market Price used in PEA Study*US$9500/tonne
Strip Ratio0.07 : 1.00
Pay Back Period3.23 years
Gross Revenue per YearUS$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.

CategoryUnitsValue
Gross Revenue$M303.4
Operating Cost$/tonne LCE3,355.3
Capital Cost$M528.0
Property tax% of Capex1.05%
State Tax%Up to 5%
Federal Tax% of net income21%
Discount Rate%8%
Pre-Tax NPV (8%)$M1,675.1
After-Tax NPV (8%)$M1,299.9
Pre-Tax IRR%36%
After-Tax IRR%31%
Payback Periodyears3.23
Break-even Price (0% IRR)$/tonne LCE4,016.6

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)
Glowing battery with green zigzag on a futuristic circuit board background.

Fastmarkets’ 2025 Lithium Conference to Tackle EV Growth, Battery Supply Chains and Market Outlook

Fastmarkets is set to host its 17th Lithium Supply and Battery Raw Materials Conference.

Scheduled to run from June 23 to 26 in Las Vegas, Nevada, the event will bring together global industry leaders to explore key topics shaping the future of the battery supply chain.

Discussions will cover lithium extraction technologies, including direct lithium extraction, as well as advances in processing, refining and recycling. More broadly, market outlooks, pricing trends and investment strategies will be analyzed alongside evolving ESG standards, policy impacts and risk management approaches.

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
Lithium Africa CEO Tyron Breytenbach.

Lithium Africa CEO Makes Case for Lithium Investing Amid Bear Market

The CEO of Lithium Africa is making a case for investing in lithium during the current bear market, saying recent moves by major players such as Rio Tinto (ASX:RIO,NYSE:RIO,LSE:RIO) indicate confidence in the market's longer-term potential.

“(Rio Tinto) is the second biggest miner of commodities on the planet. And late last year, they did the Arcadium Lithium transaction, which is the second largest transaction in corporate history, and they've picked lithium," Tyron Breytenbach said during an interview with the Investing News Network.

"Shortly after that, they followed on with a big, multibillion-dollar investment in Chile. Again, the commodity they picked was lithium."

Keep reading...Show less
Truck with drill rig at sunset in a dry, grassy landscape.

Rock Bottom: Strategic Window for Ground-level Lithium Investment in 2025

When lithium prices hit bottom, savvy investors know that’s exactly where the next big discovery begins — literally. Beneath the surface of global markets and remote exploration grounds, new opportunities are forming in the wake of a sharp price reset and renewed geopolitical urgency.

Macroeconomic and policy shifts in 2025 are creating ideal conditions for those willing to look past the headlines. While volatility in lithium prices has tempered short-term sentiment, the underlying demand trajectory remains strong. With governments reshaping supply chains to reduce reliance on China and accelerate the energy transition, lithium is emerging not only as a critical resource, but as a strategic investment theme with long-term upside.

For investors, this reset isn’t a retreat; it’s a rare chance to get in early, at ground level.

Keep reading...Show less

Latest Press Releases

Related News

×