U.S. EXIM's Board Advances Proposed $2.7 Billion Loan to Congressional Notice & Perpetua Announces Improved Project Economics
Updated Project Economics demonstrate Stibnite as a premier gold-antimony asset with base case after-tax NPV
5%
of
Cash balance of
This decision triggers a 25-day notice period to
"Today's decision marks the final phase of EXIM approval," said
Perpetua advises the notification to
Technical Report Summary (TRS) Updated to
In connection with the filing of the Company's 2025 Annual Report on Form 10-K with the
Since announcing the Financial Update in
The most notable updates from the 2022 TRS and the Financial Update include the following:
- The TRS incorporates engineering designs developed during the basic engineering phase completed in 2025, including design improvements to the mineral processing plant, site infrastructure, and tailings management. Perpetua estimates overall project engineering was approximately 45% complete as of
December 31, 2025 . - The TRS incorporates updates derived from recent and ongoing environmental baseline studies, permitting application submittals and authorizations, and other environmental compliance and regulatory activities. The study also integrates cost and technical data derived from signed contracts (including Hatch, ATCO) and active contract negotiations across construction, professional services, and capital equipment procurement as of
December 31, 2025 . - The TRS presents revised operating costs, capital costs, taxes and various long-term metal price assumptions based on consensus estimates provided by a survey of international investments banks. The economic analysis reflects cost estimates for construction and operations, as well as current and consensus commodity pricing for sales, each as of
December 31, 2025 . - The TRS does not revise any of the Mineral Reserves or Mineral Resources reported in the 2022 TRS and no material changes were made to the Company's proposed mine plan as reported in the 2022 TRS and approved in the
U.S. Forest Service's 2025 Final Record of Decision. - The economic model in the TRS has been prepared using consistent methodology as previously presented in the Financial Update.
The TRS includes a revised capital cost estimate of
Despite the increased costs, the Company's base case economics have improved due to higher gold price assumptions. Incorporating both updated metal price assumptions and updated capital and operating cost estimates, the Project exhibits compelling project economics across a range of different gold price scenarios. Using long-term consensus pricing of
Summarized results are presented below for reference:
ECONOMIC HIGHLIGHTS 1,2
|
Production & Cost Highlights |
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, $/oz)4 |
|
|
|
|
Total Cash Costs (net of by-product credits, $/gold oz)5 |
|
|
|
|
All-in Sustaining Costs (net of by-product credits, $/oz)6 |
|
|
|
|
|
|
||
|
|
Early Production Years 1-4 |
Life-of-Mine Years 1-15 |
|
|
Assumptions: ( |
|||
|
After-tax Net Present Value 5%9 |
|
||
|
Annual Average EBITDA10 |
|
$766 million |
|
|
Annual Average After-Tax Free Cash Flow (FCF) 11 |
|
$607 million |
|
|
Internal Rate of Return (After-tax)12 |
23.5 % |
||
|
Payback Period in Years (After-tax) |
2.4 years |
||
|
Assumptions: ( |
|||
|
After-tax Net Present Value 5%9 |
|
||
|
Annual Average EBITDA10 |
|
|
|
|
Annual Average After-Tax Free Cash Flow (FCF) 11 |
|
|
|
|
Internal Rate of Return (After-tax)12 |
29.0 % |
||
|
Payback Period in Years (After-tax) |
2.1 years |
||
|
Assumptions: ( |
|||
|
After-tax Net Present Value 5%9 |
|
||
|
Annual Average EBITDA10 |
|
|
|
|
Annual Average After-Tax Free Cash Flow (FCF) 11 |
|
|
|
|
Internal Rate of Return (After-tax)12 |
32.3 % |
||
|
Payback Period in Years (After-tax) |
1.9 years |
||
|
Assumptions: ( |
|||
|
After-tax Net Present Value 5%9 |
|
||
|
Annual Average EBITDA10 |
|
|
|
|
Annual Average After-Tax Free Cash Flow (FCF) 11 |
|
|
|
|
Internal Rate of Return (After-tax)12 |
35.3 % |
||
|
Payback Period in Years (After-tax) |
1.8 years |
||
|
(1) For additional information regarding the updated TRS, including underlying assumptions and risks, see the TRS and Annual Report on Form 10-K for the year ended (2) Assumes 100% equity financing.
(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 flat
(5) Total Cash Costs consist of Cash Costs, royalty costs, treatment costs, refining costs, and transportation costs. By-product credits calculated based on flat
(6) AISC includes Total Cash Costs plus sustaining capital costs. By-product credits calculated based on flat
(7)
(8) Base Case corresponds to long-term average metal price forecast of global investment banks as of (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 5%. Assumes a combined state and federal effective tax rate of approximately 26.45%. (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 NPV of the Project reaches zero. Assumes a combined state & federal effective tax rate of approximately 26.45%. |
|
|||
|
|
|
|
|
|
Annual Report 2025 Highlights and 2026 Outlook
On
Looking ahead to 2026, the Company's highest priority near-term key objective remains closing the proposed senior secured loan with
Key priorities outside of construction are focused on advancing downstream antimony processing and offtake discussions and ramping up Project-wide exploration. While many exploration targets represent opportunities to expand current gold and antimony resources and reserves, Perpetua is also seeking to validate potential tungsten opportunities at the Project given extensive historical production. Additional environmental review and permitting may be required to proceed with certain opportunities, if they are available and depending on their scope. Additional information on 2026 goals and objectives can be found in the Company's Annual Report on Form 10-K for the year ended
About
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 review process, anticipated timing and potential outcome of the Company's
Cautionary Statement Regarding Reserve and Technical Information
The reserves information in respect of the
Qualified Persons: The technical information in this press release has been reviewed and approved by Christopher Dail, AIPG CPG #10596, Exploration Manager for
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. 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
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 TRS, and are subject to the assumptions, qualifications and exceptions set forth in the TRS. The economic analysis in the TRS 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 pre-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 news release are forward-looking statements and remain subject to the risks and uncertainties set forth in the section titled "Forward-Looking Information" in this news release.
|
_____________________________ |
|
1 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%. All NPV calculations reflect antimony and silver pricing of |
|
2
TRS filed as exhibit 96.1 to the Company's annual report on Form 10-K for the year ended |
View original content:https://www.prnewswire.com/news-releases/us-exims-board-advances-proposed-2-7-billion-loan-to-congressional-notice--perpetua-announces-improved-project-economics-302730027.html
SOURCE