Strategic Resources Announces Mustavaara PEA; Euro190M After-tax NPV with a 20 Year Mine Life

 
 

Strategic Resources Inc. (TSXV: SR) (the "Company" or "Strategic") is pleased to announce it has received positive results from the Preliminary Economic Assessment (the "PEA"), prepared in accordance with National Instrument 43-101 Standards of Disclosure for Mineral Projects ("NI 43-101"), for its 100%-owned Mustavaara Project ("Mustavaara" or the "Project"). The PEA outlines a long-life economic project in current market conditions.

 
 

  Strategic Resources Inc. logo (CNW Group/Strategic Resources Inc.) 

 
 

  Scott Hicks , CEO and Director, commented: "I am extremely pleased that we have demonstrated the ability for this brownfield project to come back into production in the future. Management will now turn its focus to engaging with Finnish authorities on the existing permits held by the previous owner that require transferring and extension, key environmental monitoring work and evaluating moving to a pre-feasibility study."

 

   Preliminary Economic Assessment Summary   

 

The PEA, initiated in late 2020, was produced by a team of independent consultants that possess extensive expertise in their respective fields. Further details on the contributors can be found in the Qualified Persons section of this news release.

 

All amounts are in Euros unless otherwise specified. Base case economics were calculated using a ferrovanadium ("FeV80") price of US$32.00 per kilogram and pig iron price of US$450 per tonne. An exchange rate of EUR:USD of 1.18 was used. The effective date of the PEA is May 4, 2021 and a technical report relating to the PEA will be filed on SEDAR within 45 days of this news release.

 

The PEA's highlights include the following estimates:

 
  • Life of mine ("LOM") average annual production of 4.6 kt of FeV80
  •  
  • LOM average annual co-product production of 329 kt of pig iron
  •  
  • 20.25-year mine life
  •  
  • 10,400 tpd processing operation over the life of mine
  •  
  • After-tax NPV (8%) and IRR of €190 million and 12.2%
  •  
  • Average all-in sustaining co-product cash costs of €15.2 /kg FeV80 and €210.7/t pig iron
  •  
  • LOM revenue mix of 46.7 % FeV80, 50.8 % pig iron and 2.6 % other by-products
  •  
  • Initial capital costs of €597 million
  •  
  • Life of mine sustaining capital and closure costs of €94 million
  •  

The PEA is preliminary in nature and includes inferred mineral resources that are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as mineral reserves. Mineral resources are not mineral reserves and do not have demonstrated economic viability. There is no certainty that the PEA will be realized.

 

   Next Steps and Recommendations   

 

The PEA report recommends advancing to a pre-feasibility study on the Project, which would require approximately €1.4M euros and include additional hydrological, comminution, metallurgical and engineering work. Prior to commencing such work, Strategic will engage with local authorities on the existing permits held by the previous owner and assess key environmental monitoring programs.

 

  
 

 
 
 
 

   Table 1: Summary of Mustavaara Economic Results by FeV80 and Pig Iron Price   

 
 
 
 
                            
 

   Percentage of Base Case Prices   

 
 

   80%   

 
 

   100%   

 
 

   120%   

 
 

  FeV80 (US$ per kg)  

 
 

  US$25.60  

 
 

   US$32.00   

 
 

  US$38.40  

 
 

  Pig Iron (US$ per tonne)  

 
 

  US$360  

 
 

   US$450   

 
 

  US$540  

 
 

   Pre-Tax NPV (8%) (€M)   

 
 

   € (88)   

 
 

   €286   

 
 

   €661   

 
 

   Pre-Tax IRR   

 
 

  5.8%  

 
 

   13.9%   

 
 

  20.2%  

 
 

   Post-Tax NPV (8%) (€M)   

 
 

   € (115)   

 
 

   €190   

 
 

   €491   

 
 

   Post-Tax IRR   

 
 

  5.0%  

 
 

   12.2%   

 
 

  17.9%  

 
 
 

 

 
 
 
 

   Table 2: Mustavaara Life of Mine Capital Expenditure Estimate Breakdown   

 
 
 
 
                        
 

   Initial Capital (€M)   

 
 

  Mine and Beneficiation Plant  

 
 

  €109M  

 
 

  Infrastructure and Utilities  

 
 

  €43M  

 
 

  Smelting Plant  

 
 

  €321M  

 
 

  Indirect Costs  

 
 

  €69M  

 
 

   Sub Total   

 
 

   €542M   

 
 

  Contingency (10%) (1)  

 
 

  €54M  

 
 

   Total Initial Capital   

 
 

   €597M   

 
 
 
 

   Sustaining Capital and Closure Costs (€M)   

 
 

  Life of Mine Sustaining Capital  

 
 

  €71M  

 
 

  Average Annual Life of Mine Sustaining Capital  

 
 

  €4M  

 
 

  Closure Costs (2)  

 
 

  €23M  

 
 
 
 
      
 

   Note:   

 
 

   Totals may not add up due to rounding.   

 
 

   (1)   

 
 

   The contingency allowance was added as a flat percentage on top of base cost. Percentage is based on assessed uncertainty in the cost areas.   

 
 

   (2)   

 
 

   A closure deposit (including VAT) of    1M is paid annually to the Finnish government. After closure is completed the deposit is refunded.   

 
 
 

 

 
 
 
 

   Table 3: Summary of Mustavaara Operating Cost Estimates and Cash Costs   

 
 
 
 
                                                              
 

   Average Operating Costs   

 
 

   Years 1-20   

 
 

  Mining Costs per Tonne Material Moved  

 
 

  2.2 €/t  

 
 

  Mining Costs per Tonne of Processed Material  

 
 

  6.0 €/t  

 
 
 
 

   Costs Per Concentrate Tonne to Smelter   

 
 

   87.7 €/t   

 
 

  Mining Costs  

 
 

  37.9 €/t  

 
 

  Beneficiation Costs  

 
 

  24.2 €/t  

 
 

  Logistics & Admin Costs  

 
 

  25.5 €/t  

 
 
 
 

   Smelting Cost Per Tonne Concentrate   

 
 

   190.6 €/t   

 
 
 
 

   Average Cash Costs [Per unit of production, not nominal]   

 
 

   Years 1-20   

 
 

   Co-product Cash Cost FeV80 (€/kg)   

 
 

   14.6 €/kg   

 
 

  Operating Costs  

 
 

  15.3 €/kg  

 
 

  0.15% Extraction Royalty  

 
 

  0.006 €/kg  

 
 

  By-product Credits  

 
 

  -0.7 €/kg  

 
 
 
 

   Co-product Cash Cost Pig Iron (€/t)   

 
 

   203.6 €/t   

 
 

  Operating Costs  

 
 

  213.3 €/t  

 
 

  0.15% Extraction Royalty  

 
 

  0.09 €/t  

 
 

  By-product Credits  

 
 

  -9.8 €/t  

 
 
 
 

   All-in Sustaining Cash Cost FeV80 (€/kg)   

 
 

   15.2 €/kg   

 
 

  Co-Product Cash Costs  

 
 

  14.6 €/kg  

 
 

  Sustaining Capex Cost  

 
 

  0.4 €/kg  

 
 

  Closure Cost  

 
 

  0.1 €/kg  

 
 
 
 

   All-in Sustaining Cash Cost Pig Iron (€/t)   

 
 

   210.7 €/t   

 
 

  Co-Product Cash Costs  

 
 

  203.6 €/t  

 
 

  Sustaining Capex Cost  

 
 

  5.3 €/t  

 
 

  Closure Cost  

 
 

  1.7 €/t  

 
 
 
 
 
 

   Note: Totals may not add up due to rounding.   Operating costs, royalties, and by-product allocation 50%/50% to FeV80 and Pig Iron products.
  Cash Cost: (Operating costs including transportation and refining costs + Royalties – By-product credits) / Payable Product.
  All-in Sustaining Cash Cost: Adds sustaining capital and closure costs to the Co-product Cash Costs.  
 

 
 
 

 

 
 
 
 

   Table 4: Estimate of Mineral Resource – Mustavaara Deposit (11.0% Magnetite Cut-off Grade)   

 
 
 
 
                                               
 

   Resource Class   

 
 

   Million Tonnes   

 
 

   Average Grade   

 
 

   Contained Metal   

 
 

   Magnetite
(%)
 
 

 
 

   VinMC (8)   

 

   (%)   

 
 

   Ti (9)   

 

   (%)   

 
 

   Fe (9)   

 

   (%)   

 
 

   VinMC (8)   

 

   (kt)   

 
 

   Ti (9)   

 

   (kt)   

 
 

   Fe (9)   

 

   (kt)   

 
 

  Measured  

 
 

  64.0  

 
 

  15.41  

 
 

  0.91  

 
 

  3.75  

 
 

  63.3  

 
 

  90  

 
 

  370  

 
 

  6,244  

 
 

  Indicated  

 
 

  39.7  

 
 

  15.27  

 
 

  0.88  

 
 

  3.53  

 
 

  62.8  

 
 

  53  

 
 

  214  

 
 

  3,805  

 
 

  Total M&I  

 
 

  103.7  

 
 

  15.36  

 
 

  0.90  

 
 

  3.67  

 
 

  63.1  

 
 

  143  

 
 

  584  

 
 

  10,049  

 
 

  Inferred  

 
 

  42.2  

 
 

  15.11  

 
 

  0.92  

 
 

  3.75  

 
 

  62.3  

 
 

  59  

 
 

  239  

 
 

  3,971  

 
 
 
 
 
 

   Note: Totals may not add up due to rounding.   

 
 
 

The NI 43-101 mineral resource estimate summary above is calculated using the base case cut-off grade of 11.0 percent magnetite. The estimate is based on a total of 9,911 metres of diamond drilling in 73 holes. None of these holes were drilled by Strategic, but historic core, rejects and pulps have been reanalyzed and the historic database has been validated. The mineral resources are estimated using a three-dimensional block model with a nominal block size of 20 X 20 X 12.5 metres. Grade estimates for magnetite, vanadium, titanium and iron are based on geology, drill hole spacing and geostatistical analysis of drill hole sample data. The grade models have been validated using a combination of visual and statistical methods. Blocks in the model are estimated using five or more composite drill hole samples within a maximum average distance of 50m , 100m and 200m for the measured, indicated and inferred mineral resource categories respectively.

 

   Mineral Resource Notes and Assumptions   

 

(1) The mineral resource estimate has an effective date of September 14, 2020 . (2) Mineral resources do not have demonstrated economic viability. (3) The mineral resources in this estimate were calculated with the Canadian Institute of Mining, Metallurgy and Petroleum ("CIM"), CIM Standards on Mineral Resources and Reserves, Definitions and Guidelines prepared by the CIM Standing Committee on Reserve Definitions. (4) Metal prices used: Pig Iron, US$350.00 per tonne and Ferrovanadium, US$30.00 per kilogram. (5) Base case cut-off grade for the estimate of the mineral resources is 11.0% magnetite. (6) It is reasonably expected that the majority of inferred mineral resources could be upgraded to indicated or measured mineral resources with continued exploration. (7) Strategic is not aware of any legal, political, environmental, or other risks that could materially affect the potential development of the mineral resources. (8) A 30-gram charge of agitated sample pulp "suspended" in water is separated magnetically as it passes through a rotating, inclined glass tube. The applied magnetic field causes magnetic minerals to stick to the tube walls. The weight percent of vanadium retained in the magnetic fraction is reported as VinMC (Vanadium in Magnetic Concentrate) and can be correlated with magnetically recovered vanadium grades in large scale magnetic separation plants. This work has indicated that the magnetite content could be upgraded by a factor of six. (9) Ti (titanium) and Fe (iron) grades and contained metal values are stated in recovered magnetite concentrate post upgrading.

 

  Mining and Processing Facility  

 

The PEA contemplates large-scale open pit mining using a 100% owner operated equipment fleet. Mine production and mill feed schedules were estimated from the phase resource tabulations using a declining cut-off grade strategy to maximize net present value for a processing rate of 10.4 ktpd. Pit limiting floating cone shells used to develop the mine plan were based on US$25.50 /kg FeV80 price and US$340 /t pig iron prices.

 

The ferrovanadium production process consists of a concentrator plant at the Mustavaara site and smelter / hydrometallurgical plants in Raahe. The concentrator plant process is based on crushing, two-stage grinding and multi-stage magnetic separation to produce iron/vanadium concentrate. The concentrate would then be transported approximately 250 km to Raahe using trucks.

 

Direct smelting and selective oxidation are used to bring vanadium to a suitable form (vanadium slag) to act as a feed material to the roast-leach process. Pig iron is produced as a co-product of the smelting process. A roast-leach process is used to produce vanadium pentoxide (V2O5) from vanadium slag. Vanadium pentoxide is then fed into an aluminothermic reduction to produce the final product, ferrovanadium (FeV80). Possible by-products include sodium sulphate, TiO2 slag and Ca-Al Slag.

 
 
 
 

   Table 5: Mined and Processed Material Summary   

 
 
 
 
                         
 
 
 

   Grade in Concentrate (%)   

 
 

   Contained Metal in Concentrate   

 
 

   Material Type   

 
 

   Tonnes   

 

   (Mt)   

 
 

   Vanadium   

 
 

   Iron   

 
 

   Vanadium   

 

   (kt)   

 
 

   Iron   

 

   (kt)   

 
 

  Total Processed  

 
 

  64.6  

 
 

  0.92%  

 
 

  63.4%  

 
 

  82.2  

 
 

  5,676  

 
 

  Waste Material  

 
 

  107.7  

 
 
 

  Total Mined  

 
 

  172.3  

 
 
 

  Strip Ratio  

 
 

  1.7  

 
 
 
 

 

 

  Table 6: Processing Schedule  

 
 
                
 
 

   Years 1-10   

 
 

   Years 11-20   

 
 

   Years 1-20   

 
 

  Avg. Processed Tonnes (Mt/a)  

 
 

  3.12  

 
 

  3.25  

 
 

  3.19  

 
 

  Avg. Vanadium Grade in Con. (%)  

 
 

  0.92%  

 
 

  0.92%  

 
 

  0.92%  

 
 

  Avg. Fe Grade in Con. (%)  

 
 

  63.8%  

 
 

  63.0%  

 
 

  63.4%  

 
 
 

 

 

  Table 7: Metallurgical Recoveries Summary  

 
 
          
 

   Process Recoveries   

 
 
 

  Recovery of Magnetite to Concentrate  

 
 

  98.0%  

 
 

  Vanadium Recovery from Concentrate to V2O5  

 
 

  80.2%  

 
 

  Vanadium Recovery from Concentrate to FeV80  

 
 

  79.0%  

 
 

  Iron recovery from Concentrate to Pig Iron  

 
 

  94.5%  

 
 
 

 

 

  Tailings and Waste Rock Storage Facilities  

 

The planned waste rock storage facility is located to the east of the open pit, partly at the north-east slope of the Mustavaara hill. The area was partly used for waste rock deposition during the previous mining operation. Due to the historic mining at Mustavaara, there is an existing tailings storage facility. The new deposition is planned on top of the existing deposition area.

 

  Power Infrastructure and Water Requirements at the Mine Site  

 

The total installed power of the concentration process main equipment has been estimated at 11.5 MW and total peak power including all processes is estimated at 18 MVA for 505,000 t/a concentrate production. The required electric power will be provided through connection to the local 110 kV power grid. The new 110 kV power line covers a distance of approximately 32 km and will be built to connect the mine site to an existing switchyard at the Posio municipality area. The power line route will follow the same path that was used during the former mining operations at Mustavaara. Water for processing would come from a raw water basin and from the Sirniönlampi lake.

 

  Raahe Smelter Site  

 

The proposed Raahe smelter site would be located at the Port of Raahe next to the SSAB steel plant. Both the regional and detailed land use planning processes for the smelter were completed in 2017. The surrounding infrastructure includes a harbor, railway line and the 110kV national grid. The area has a long history of steelmaking, which has created an extensive network of industrial services to Raahe.

 

  Employment and Corporate Social Responsibility  

 

During the construction period, 150-200 full-time employees are anticipated to be hired, which does not include outside contractors. The onsite construction workforce is estimated to vary during the construction period between 500 and 700 depending on the specific work being performed at the time. Over the 20-year mine life it is expected that the Project will employ 200 to 300 people.

 

Strategic is committed to earning and maintaining a robust social license to continue its Mustavaara mineral exploration and mine development operations in Finland . The Project has been designed to meet Finnish environmental regulations, international mining industry best management practices and appropriate international lending institution guidelines. As such, significant human and financial resources have been factored into the PEA to meet environmental obligations and social commitments.

 

  Taxes Applied in the Economic Model  

 

The PEA incorporates a 0.15% extraction royalty, a 20% Corporate Tax and several other local and municipal taxes. The total life of mine payments resulting from the royalty and taxes are €298M under the assumed commodity prices.

 

  Qualified Persons  

 

The scientific and technical information contained in this news release pertaining to the Project has been reviewed, verified and approved by the following Qualified Persons as defined by NI 43-101: Ville-Matti Seppä, EurGeol, (Mineral resources, process and Economic analysis) of AFRY Finland Oy, Eemeli Rantala , P.Geo (Environment) of AFRY Sweden Ab and Pekka Lovén, MAusIMM (Mine design) of PL Mineral Resources Services. All the Qualified Persons are independent of Strategic Resources Inc.

 

  About Strategic Resources  

 

Strategic Resources Inc. (TSXV:SR) is a Vancouver, Canada based mineral exploration and development company that is focused on vanadium projects in Finland and Peru . The Company is primarily focused on its flagship Mustavaara vanadium-iron-titanium project in Finland . The Company continues to evaluate new opportunities that are related to the electrification of the economy.

 

Further details are available on the Company's website at https://strategic-res.com/ .

 

To follow future news releases, please sign up at https://strategic-res.com/contact/ .

 

  STRATEGIC RESOURCES INC.  

 

Signed:   "Scott Hicks"   

 

   Scott Hicks , CEO

 

  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 news release.  

 

   Cautionary Note Regarding Forward-Looking Information   

 

  Certain statements and information herein, including all statements that are not historical facts, contain forward-looking statements and forward-looking information within the meaning of applicable securities laws. Such forward-looking statements or information include but are not limited to statements or information with respect to the mined and processed material estimates for the Project; the internal rate of return of the Project; the annual production of the Project; the net present value of the Project; the life of mine of the Project; the capital costs, operating costs and other costs and payments estimated for the Project and the proposed infrastructure for the Project (including how, when, where and by whom such infrastructure will be constructed or developed); projected metallurgical recoveries; the proposed level of employment at the Project; whether the Company will move the Project to a Pre-Feasibility stage; that the majority of inferred mineral resources could be upgraded to indicated or measured mineral resources with continued exploration; that the vanadium-iron concentrate that makes up the majority of the Project revenue will be trucked to Raahe and be processed into ferrovanadium and pig iron. Often, but not always, forward-looking statements or information can be identified by the use of words such as "will" or "projected" or variations of those words or statements that certain actions, events or results "will", "could", "are proposed to", "are planned to", "are expected to" or "are anticipated to" be taken, occur or be achieved.  

 

  With respect to forward-looking statements and information contained herein, the Company has made numerous assumptions including among other things, assumptions about general business and economic conditions, the prices of vanadium and pig iron, and anticipated costs and expenditures. The foregoing list of assumptions is not exhaustive.  

 

  Although management of the Company believes that the assumptions made and the expectations represented by such statements or information are reasonable, there can be no assurance that a forward-looking statement or information herein will prove to be accurate. Forward-looking statements and information by their nature are based on assumptions and involve known and unknown risks, uncertainties and other factors which may cause the Company's actual results, performance or achievements, or industry results, to be materially different from any future results, performance or achievements expressed or implied by such forward-looking statements or information. These factors include, but are not limited to: risks associated with the business of the Company; business and economic conditions in the mining industry generally; the supply and demand for labour and other project inputs; changes in commodity prices; changes in interest and currency exchange rates; risks relating to inaccurate geological and engineering assumptions (including with respect to the tonnage, grade and recoverability of reserves and resources); risks relating to unanticipated operational difficulties (including failure of equipment or processes to operate in accordance with specifications or expectations, cost escalation, unavailability of materials and equipment, government action or delays in the receipt of government approvals, industrial disturbances or other job action, and unanticipated events related to health, safety and environmental matters); risks relating to adverse weather conditions; political risk and social unrest; changes in general economic conditions or conditions in the financial markets; and other risk factors as detailed from time to time in the Company's continuous disclosure documents filed with Canadian securities administrators. The Company does not undertake to update any forward-looking information, except in accordance with applicable securities laws.  

 
 
 

 Cision View original content to download multimedia: https://www.prnewswire.com/news-releases/strategic-resources-announces-mustavaara-pea-190m-after-tax-npv-8-with-a-20-year-mine-life-301282824.html  

 

SOURCE Strategic Resources Inc.

 

 

 

 Cision View original content to download multimedia: https://www.newswire.ca/en/releases/archive/May2021/04/c9026.html  

 
 

News Provided by Canada Newswire via QuoteMedia

The Conversation (0)
QEM Limited

QEM Appoints Robert Cooper as Director, following Leadership Transition

Critical minerals and energy company QEM Limited (ASX: QEM) is pleased to announce completion of the previously announced Leadership Transition (refer ASX Announcement 29 May 2025).

Keep reading...Show less
Vanadiumcorp Announces Grant Of Stock Options

Vanadiumcorp Announces Grant Of Stock Options

VanadiumCorp Resource Inc. (TSX-V: VRB) (FSE: NWNA) (OTC: VRBFF) ("VanadiumCorp" or the "Company") Vancouver, British Columbia – June 12, 2025 – VanadiumCorp Resource Inc. (TSX-V: VRB) (FSE: NWNA) (OTCBB: APAFF) (the "Company”) announces that it has granted, pursuant to its 10% rolling Stock Option Plan, stock options to certain eligible directors, officers and consultants of the Company or its subsidiaries to purchase a total of 1,076,714 common shares in the capital of the Company, subject to any regulatory approval. The stock options are exercisable for a period of five years at an exercise price of $0.12 per share and vest as to 50% immediately and 50% in one year.

Keep reading...Show less
Vanadium periodic symbol surrounded by symbols for other elements.

Top 4 Vanadium-producing Countries

In 2025, the vanadium market is navigating a complex landscape shaped by its traditional role in steelmaking and its emerging importance in energy storage technologies.

Approximately 90 percent of vanadium consumption continues to be driven by the steel industry, where it is used to strengthen alloys. However, the growing adoption of vanadium redox flow batteries (VRFBs) for grid-scale energy storage is creating new avenues for demand, particularly as countries pursue decarbonization goals and renewable energy integration.

On the supply side, vanadium sees relatively limited primary production from ore and instead relies on co-production from steel slag and uranium mining, with a portion also coming from recycling.

Keep reading...Show less
QEM Limited

QEM Appoints New CEO as It Secures $2.05M in Strongly Supported Placement

Critical minerals and energy company QEM Limited (ASX: QEM) is pleased to announce that it has received firm commitments to raise A$2.05 million (before costs) via a Placement to institutional and sophisticated investors.

Keep reading...Show less
Australia flag with "growth" and "economy" puzzle pieces on it.

Australian Vanadium Asset Gets Green Energy Major Project Status

Australian Vanadium (ASX:AVL,OTC Pink:ATVVF) announced its asset has been selected as a lead agency advice and support project under the Western Australian government’s new Lead Agency Framework.

In a January 29 release, the company said the framework falls under the government’s Green Energy Major Projects group, established in December 2024 as “the first point of contact for green energy projects in Western Australia.”

State government agencies will work together under the projects group to streamline approvals, developing clear assessment pathways and providing support for project proponents and investors.

Keep reading...Show less
Chalkboard with graph showing price, supply, demand and quantity.

Vanadium Market Forecast: Top Trends for Vanadium in 2025

The vanadium market is set to shift in 2025, driven by demand from the energy storage and steel sectors.

Energy storage systems that utilize vanadium redox flow batteries (VRFBs) are gaining traction as renewable energy deployment accelerates, boosting demand for high-purity vanadium. However, global supply remains constrained due to limited mining projects and geopolitical uncertainties, particularly in China and Russia, key producers.

Environmental regulations and advances in recycling technology may also influence supply dynamics, and market observers are watching potential price volatility tied to steel demand, the largest end use of vanadium globally.

Keep reading...Show less

Latest Press Releases

Related News

×