Perpetua Resources Commences Detailed Engineering and Signs Procurement Contract with Idaho Power to Advance Stibnite Gold Project Towards Construction Decision
Perpetua Resources (NASDAQ: PPTA) has completed basic engineering and initiated detailed engineering for its Stibnite Gold Project, marking significant progress toward construction. The project demonstrates robust economics with a $3.7 billion after-tax NPV (5%) and 27% IRR at spot prices, or $1.4 billion NPV and 15.4% IRR at consensus prices.
The project is positioned to become the lowest-cost gold project in Tier 1 jurisdictions, with All-In Sustaining Costs averaging $435 per gold ounce in the first four years and under $760 over the mine's life. The project boasts a 4.8 million gold ounce reserve with annual production of approximately 300,000 ounces over 15 years.
Perpetua has signed a procurement contract with Idaho Power for powerline materials and could see an increase in its existing $1.8 billion EXIM Bank indication of interest due to a 15% increase in projected U.S. job creation.
Perpetua Resources (NASDAQ: PPTA) ha completato l'ingegneria di base e ha avviato l'ingegneria dettagliata per il suo Stibnite Gold Project, segnando un progresso significativo verso la costruzione. Il progetto dimostra una solida economia con un NPV dopo le tasse di $3,7 miliardi (5%) e un IRR del 27% ai prezzi di mercato, oppure un NPV di $1,4 miliardi e un IRR del 15,4% ai prezzi di consenso.
Il progetto è posizionato per diventare il progetto d'oro a costo più basso nelle giurisdizioni di Tier 1, con costi sostenibili medi di $435 per oncia d'oro nei primi quattro anni e sotto i $760 durante la vita della miniera. Il progetto vanta una riserva di 4,8 milioni di once d'oro con una produzione annuale di circa 300.000 once per 15 anni.
Perpetua ha firmato un contratto di approvvigionamento con Idaho Power per i materiali della linea elettrica e potrebbe vedere un aumento del suo attuale interesse indicativo EXIM Bank di $1,8 miliardi a causa di un aumento del 15% nella creazione di posti di lavoro prevista negli Stati Uniti.
Perpetua Resources (NASDAQ: PPTA) ha completado la ingeniería básica y ha iniciado la ingeniería detallada para su Stibnite Gold Project, marcando un progreso significativo hacia la construcción. El proyecto demuestra una economía robusta con un VPN después de impuestos de $3.7 mil millones (5%) y un TIR del 27% a precios de mercado, o un VPN de $1.4 mil millones y un TIR del 15.4% a precios de consenso.
El proyecto está posicionado para convertirse en el proyecto de oro de menor costo en jurisdicciones de Tier 1, con costos sostenibles promedio de $435 por onza de oro en los primeros cuatro años y por debajo de $760 durante la vida de la mina. El proyecto cuenta con una reserva de 4.8 millones de onzas de oro con una producción anual de aproximadamente 300,000 onzas durante 15 años.
Perpetua ha firmado un contrato de aprovisionamiento con Idaho Power para los materiales de la línea eléctrica y podría ver un aumento en su actual interés indicativo de EXIM Bank de $1.8 mil millones debido a un aumento del 15% en la creación de empleos proyectada en EE. UU.
Perpetua Resources (NASDAQ: PPTA)는 기본 엔지니어링을 완료하고 Stibnite Gold Project에 대한 세부 엔지니어링을 시작하여 건설을 향한 중요한 진전을 이뤘습니다. 이 프로젝트는 세후 NPV가 37억 달러 (5%)와 27% IRR를 보이며, 시장 가격에서는 14억 달러 NPV와 15.4% IRR을 자랑하는 견고한 경제성을 보여줍니다.
이 프로젝트는 Tier 1 관할권에서 가장 저렴한 금 프로젝트로 자리 잡을 예정이며, 첫 4년간 평균 온스당 435달러의 지속 비용과 광산 전체 수명 동안 760달러 이하의 비용을 유지할 수 있습니다. 이 프로젝트는 480만 온스의 금 매장량을 보유하고 있으며, 15년간 연간 약 30만 온스를 생산할 예정입니다.
Perpetua는 Idaho Power와 전력선 자재에 대한 조달 계약을 체결했으며, 미국 내 일자리 창출이 15% 증가함에 따라 현재의 18억 달러 EXIM Bank의 관심이 증가할 수 있습니다.
Perpetua Resources (NASDAQ: PPTA) a terminé l'ingénierie de base et a lancé l'ingénierie détaillée pour son projet Stibnite Gold, marquant un progrès significatif vers la construction. Le projet démontre une économie robuste avec un NPV après impôts de 3,7 milliards de dollars (5%) et un IRR de 27% aux prix du marché, ou un NPV de 1,4 milliard de dollars et un IRR de 15,4% aux prix de consensus.
Le projet est positionné pour devenir le projet d'or le moins coûteux dans les juridictions de Tier 1, avec des coûts de maintien totaux moyens de 435 dollars par once d'or au cours des quatre premières années et en dessous de 760 dollars sur la durée de vie de la mine. Le projet dispose d'une réserve de 4,8 millions d'onces d'or avec une production annuelle d'environ 300 000 onces pendant 15 ans.
Perpetua a signé un contrat d'approvisionnement avec Idaho Power pour les matériaux de ligne électrique et pourrait voir une augmentation de son intérêt indicatif de 1,8 milliard de dollars auprès de la Banque EXIM en raison d'une augmentation de 15% de la création d'emplois prévue aux États-Unis.
Perpetua Resources (NASDAQ: PPTA) hat die Grundplanung abgeschlossen und die Detailplanung für sein Stibnite Gold Project eingeleitet, was einen bedeutenden Fortschritt in Richtung Bau darstellt. Das Projekt weist eine robuste Wirtschaftlichkeit mit einem nach Steuern 3,7 Milliarden Dollar NPV (5%) und einem 27% IRR zu Spotpreisen auf oder 1,4 Milliarden Dollar NPV und 15,4% IRR zu Konsenspreisen.
Das Projekt ist darauf ausgelegt, das kostengünstigste Goldprojekt in Tier 1-Jurisdiktionen zu werden, mit All-In Sustaining Costs von durchschnittlich 435 Dollar pro Unze Gold in den ersten vier Jahren und unter 760 Dollar über die Lebensdauer der Mine. Das Projekt verfügt über eine Reserve von 4,8 Millionen Unzen Gold mit einer Jahresproduktion von etwa 300.000 Unzen über 15 Jahre.
Perpetua hat einen Beschaffungsvertrag mit Idaho Power für Materialien der Stromleitung unterzeichnet und könnte aufgrund eines Anstiegs von 15% bei der prognostizierten Schaffung von Arbeitsplätzen in den USA eine Erhöhung des bestehenden Interesses von 1,8 Milliarden Dollar bei der EXIM Bank sehen.
- Project shows $3.7B after-tax NPV and 27% IRR at spot prices
- Lowest cost gold project in Tier 1 jurisdictions with AISC of $435/oz in first 4 years
- Substantial 4.8M gold ounce reserve with 15-year mine life
- Potential increase to $1.8B EXIM Bank financing due to 15% job creation increase
- Strong antimony by-product potential for defense and technology sectors
- High initial capital requirement of $2.2B
- Longer payback period of 3.2 years at consensus prices
- Significant price sensitivity with NPV dropping to $1.4B at consensus prices
Insights
The Stibnite Gold Project's latest financial update reveals a world-class asset with exceptional economics and strategic significance. The project's $435/oz AISC in the first four years positions it as the lowest-cost gold project across Tier 1 jurisdictions, driven by two key advantages: low-cost hydropower and valuable antimony credits. This cost structure provides significant margin protection even in lower gold price environments.
The project's economics demonstrate remarkable resilience across price scenarios. At spot prices (
The procurement contract with Idaho Power represents a strategic move to secure critical infrastructure components ahead of construction. Access to low-cost hydropower will be a important competitive advantage, particularly given rising energy costs affecting many mining operations globally.
The potential increase in EXIM bank funding beyond the initial
The detailed engineering phase marks a critical de-risking milestone. With 4.8M oz of gold reserves and a 15-year mine life producing 300,000 oz annually, Stibnite represents a rare combination of scale, longevity, and cost efficiency in a tier-one jurisdiction. The project's sensitivity analysis demonstrates strong upside leverage to metal prices while maintaining viability in conservative scenarios, indicating a robust investment case with significant optionality.
Successful completion of basic engineering and cost update of Stibnite Gold Project confirms world class asset with the lowest cost gold project located in a Tier 1 jurisdiction1, driven by low-cost hydro power and valuable antimony by-product essential for national defense, energy, and technology sectors.
Robust project economics underpins $3.7 billion after-tax net present value (
Over
"The Stibnite Gold Project is among an elite class of gold projects, with industry leading costs, a world-class reserve of 4.8 million gold ounces and annual production profile of approximately 300,000 ounces over a 15-year life," said Jon Cherry, President & CEO of Perpetua Resources. "With the Final Record of Decision published and basic engineering complete, Perpetua looks forward to finalizing our few remaining ancillary permits, and securing financing to start construction in 2025 to become a reliable source of the critical mineral antimony for defense needs."
As Perpetua advances towards a construction decision later this year, the Company has signed a procurement contract with Idaho Power to begin down payments on several critical long-lead power line items.
"We're pleased to partner with Perpetua Resources to power the country's next major mineral resource project right here in
The Financial Update is a key milestone to support Perpetua in formalizing its loan application process in connection with the U.S. Export-Import Bank ("EXIM")
The Financial Update was prepared by the Company and is based, in part, on the basic engineering work completed to date using the fourth quarter of 2024 as a base date for cost estimates. It is intended to be read as a supplemental financial update to the Company's technical report titled "Stibnite Gold Project, Feasibility Study Technical Report,
1Based on a comprehensive list of gold projects in |
ECONOMIC HIGHLIGHTS1,2
Early Production Years 1-4 | Life-of-Mine Years 1-15 | |
Recovered Gold Total (Koz) | 1,852 | 4,223 |
Recovered Antimony3 Total (Mlbs) | 69.1 | 106.5 |
Recovered Gold Annual Average (Koz) | 463 | 296 |
Cash Costs (net of by-product credits, $/gold oz) 4 | ||
Total Cash Costs (net of by-product credits, $/gold oz) 5 | ||
All-In Sustaining Costs (AISC) (net of by-product credits, $/gold oz) 6 | ||
Initial Capital, net – including contingency ($M) 7 | ||
Early Production Years 1-4 | Life-of-Mine Years 1-15 | |
Spot - | ||
After-Tax Net Present Value (NPV | ||
Annual Average EBITDA10 | ||
Annual Average After-Tax Free Cash Flow (FCF)11 | ||
Internal Rate of Return (After-Tax) 12 | 27.1 % | |
Payback Period in Years (After-Tax) | 2.2 years | |
Consensus - | ||
After-Tax Net Present Value (NPV | ||
Annual Average EBITDA10 | ||
Annual Average After-Tax Free Cash Flow (FCF)11 | ||
Internal Rate of Return (After-Tax) 12 | 15.4 % | |
Payback Period in Years (After-Tax) | 3.2 years | |
(1) For additional information regarding the Financial Update, including underlying assumptions and risks, see the Financial Update included in the Current Report. (2) The Financial Update assumes (3) Antimony is a chemical element included on the (4) Cash Costs consist of mining costs, processing costs, mine-level G&A and by-product credits. By-product credits calculated based on consensus pricing. Cash Costs is a non-GAAP measure. See Non-GAAP Measures at the end of this release. (5) Total Cash Costs consist of Cash Costs, royalty costs, treatment costs, refining costs, and transportation costs. By-product credits calculated based on consensus pricing. Total Cash Costs is a non-GAAP measure. See Non-GAAP Measures at the end of this release (6) AISC includes Total Cash Costs plus sustaining capital costs. By-product credits calculated based on consensus pricing. AISC is a non-GAAP measure. See Non-GAAP Measures at the end of this release. (7) Initial Capital, net, reflects estimated total capital expenditures of (8) Spot prices are defined as (9) Net Present Value (NPV) is defined as the present value of future after-tax cash flows of the project discounted at an annual rate of (10) EBITDA consists of total revenue minus operating costs, offsite charges and royalties. EBTIDA is a non-GAAP measure. See Non-GAAP Measures at the end of this release. (11) After-Tax Free Cash Flow consists of EBITDA as adjusted for changes in net working capital, all capital expenditures (initial, sustaining, and closure capital expenditures), and salvage value, less taxes payable. Free Cash Flow is a non-GAAP measure. See Non-GAAP Measures at the end of this release. (12) Internal rate of return (IRR) is defined as the after-tax discount rate at which the net-present value of the project reaches zero. The Financial Update assumed a combined state and federal effective tax rate of (13) Consensus prices are defined as |
ECONOMIC SENSITIVITIES1,2
Spot6 | Consensus7 | A | B | C | D | |
Gold Price Assumption ($/oz) | ||||||
Antimony Price Assumption ($/lb) | ||||||
Silver Price Assumption ($/oz) | ||||||
Average Annual EBITDA3 ($M) | ||||||
After-Tax: | ||||||
Average Annual Free Cash Flow3 ($M) | ||||||
Payback period (years) | 2.2 | 3.2 | 2.8 | 2.5 | 2.3 | 2.1 |
Net Present Value (NPV | ||||||
Internal Rate of Return (%)5 | 27.1 % | 15.4 % | 19.1 % | 22.3 % | 25.3 % | 29.0 % |
(1) For additional information regarding the Financial Update, including underlying assumptions and risks, see the Financial Update included in the Current Report. (2) The Financial Update assumes (3) See Non-GAAP Measures at the end of this release. (4) Net Present Value (NPV) is defined as the present value of future after-tax cash flows of the project discounted at an annual rate of (5) Internal rate of return (IRR) is defined as the after-tax discount rate at which the net-present value of the project reaches zero. The Financial Update assumed a combined state and federal effective tax rate of (6) Spot prices are defined as (7) Consensus prices are defined as |
About Perpetua Resources and the Stibnite Gold Project
Perpetua Resources Corp., through its wholly owned subsidiaries, is focused on the exploration, site restoration and redevelopment of gold-antimony-silver deposits in the Stibnite-Yellow Pine district of central
Forward-Looking Information
Investors should be aware that the
Statements contained in this news release that are not historical facts are "forward-looking information" or "forward-looking statements" (collectively, "Forward-Looking Information") within the meaning of applicable Canadian securities legislation and the United States Private Securities Litigation Reform Act of 1995. Forward-Looking Information includes, but is not limited to, disclosure regarding the ability of the Company to achieve the results in the Financial Update and the 2020 Feasibility Study; the assumptions, qualifications and limitations of the results of the Financial Update, including the economic results (Cash Costs, Total Cash Costs, EBITDA, NPV, IRR, FCF and AISC calculations) and the sensitivity analysis of the variables included therein; other assumptions underlying the Financial Update, including regarding inflation, labor, regulatory and permitting outcomes and timing, construction timing, production capacity and expectations, LOM estimates, or expected mining methods; the expected outcomes of the Stibnite Gold Project, including our reserves and resources; our ability to comply with and obtain permits related to the Stibnite Gold Project; our plans to submit a financing application to
Forward-Looking Information involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of Perpetua Resources to be materially different from any future results, performance or achievements expressed or implied by the Forward-Looking Information. Such risks and other factors include, among others, the industry-wide risks and project-specific risks identified in the 2020 Feasibility Study, the TRS and Company's public filings; changes in exploration programs based upon results of exploration; failure of mining methods or processes to operate as anticipated; changes in estimated mineral reserves or mineral resources; changes in commodity prices or exchange rates; availability of construction materials or equipment; equipment failure, accidents, effects of weather and other natural phenomena and other risks associated with the mineral exploration industry; environmental risks, including changes in environmental laws and regulations and changes in the application of standards pursuant to existing US federal and
Cautionary Statement Regarding Reserve and Technical Information
The reserves, technical and scientific information in respect of the Stibnite Gold Project in this news release, is based upon information contained in the technical report titled "Stibnite Gold Project, Feasibility Study Technical Report,
The updated financial information in respect of the Stibnite Gold Project in this news release is based upon Financial Update and basic engineering work completed by Ausenco, which is presented in the Company's Current Report. The Financial Update should be read as a supplemental financial update to the 2020 Feasibility Study with respect to economic information regarding the Project. Neither the Financial Update nor the studies or data underlying such update modifies the Mineral Resources and Mineral Reserves reported in the TRS or the material assumptions and information pertaining to such disclosure. The information contained in the Financial Update is subject to the assumptions, exclusions and qualifications set forth in the Current Report, as well as those contained in the 2020 Feasibility Study and the TRS, except to the extent explicitly updated in the Financial Update. For additional information regarding the Financial Update and the underlying assumptions and qualifications, investors are encouraged to refer to the Current Report filed with the SEC and with the Canadian securities regulators on February 13, 2025.
The 2020 Feasibility Study, the TRS and the Financial Update are intended to be read as a whole and sections should not be read or relied upon out of context.
Qualified Person: The technical information in this news release has been reviewed and approved by Christopher Dail, AIPG CPG #10596, Exploration Manager for Perpetua Resources Idaho, Inc. and a qualified person as defined in NI 43-101 and in S-K 1300. Mr. Dail is not responsible for statements attributed to officers and directors of the Company or third parties, or other non-technical information in this news release.
Non-GAAP Measures
This news release includes disclosure of certain non-GAAP financial measures or ratios, including expected Cash Costs, Total Cash Costs, All-In Sustaining Costs (AISC), Average Annual EBITDA and Annual Average Free Cash Flow (FCF) with respect to the expected results of the Project as presented in the Financial Update. The Company uses these measures to evaluate the Company's future operating performance and provide visibility into the economics of our future mining operations. We believe the projected non-GAAP financial measures included in this news release provide readers with additional meaningful comparisons between the Company's Financial Update and its peer companies. These projected non-GAAP financial measures are not historical measures of financial performance and are not presented in accordance with GAAP. They may exclude items that will be significant in understanding and assessing our financial results. Therefore, these measures should not be considered in isolation or as an alternative or superior to GAAP measures. You should be aware that these measures have no standardized meaning under GAAP and may not be comparable to similarly-titled measures used by other companies.
For purposes of the Financial Update, we define "Cash Costs" as the sum of mining costs, processing costs, mine-level G&A and by-product credits; we define "Total Cash Costs" as the sum of Cash Costs, royalty costs, treatment costs, refining costs, and transportation costs; we define "All-In Sustaining Costs" as the sum of Total Cash Costs and sustaining capital costs (all costs required to sustain operations); we define earnings before interest, taxes and depreciation and amortization (EBITDA) as total revenue minus operating costs, offsite charges and royalties; we define "Free Cash Flow" as EBITDA as adjusted for changes in net working capital, all capital expenditures (initial, sustaining, and closure capital expenditures), and salvage value; and we define After-Tax FCF as FCF less taxes payable. FCF does not entirely represent cash available for discretionary expenditures due to the fact that the measure does not deduct payments required for debt service and other items. Annual averages of non-GAAP measures represent the total value of the non-GAAP measure divided by the number of years during the forecast period.
As the Project is not in production, the prospective non-GAAP financial measures are based on the estimated revenues, costs and other metrics set forth in the Financial Update, and are subject to the assumptions, qualifications and exceptions set forth in the 2020 Feasibility Study and the TRS, as updated by the Financial Update. See the economic model included in the Current Report for additional information regarding these measures. The Financial Update is not a true cash flow model as defined by financial accounting standards but rather a representation of Project economics at a level of detail appropriate for a feasibility study level of engineering and design. As such, the projected non-GAAP measures included in this news release cannot be reconciled to comparable GAAP measures without unreasonable effort.
The non-GAAP financial measures included in this presentation are forward-looking statements and remain subject to the risks and uncertainties set forth in the section titled "Forward-Looking Statements" in this news release.
SOURCE Perpetua Resources Corp.
FAQ
What is the expected gold production and mine life for PPTA's Stibnite Gold Project?
What are the All-In Sustaining Costs (AISC) for PPTA's Stibnite Gold Project?
What is the NPV and IRR of PPTA's Stibnite Gold Project at spot prices?
How much initial capital is required for PPTA's Stibnite Gold Project?