MONTREAL, Oct. 13, 2020 (GLOBE NEWSWIRE) -- Niobay Metals Inc. (“NioBay” or the “Company”) (TSX-V: NBY) is pleased to announce results of an independent Preliminary Economic Assessment (the “PEA’’) for its wholly-owned James Bay Niobium project (the “Project”), located 40 km south of the island of Moose Factory, Northern Ontario. The PEA was prepared with independent engineering firm G Mining Services Inc. (“G Mining”).

A conference call will be held on Wednesday, October 14th at 16:00 EST. Dial-in information can be found below.

Because of the geometry and location of the deposit, three mining scenarios were evaluated i.e. open pit (scenario #1), underground (scenario #3) and a hybrid of both mining methods (scenario #2). Details of the financial and technical highlights of all three scenarios are available on the NioBay website at http://niobaymetals.com/wp/en/home-2/

Table 1: PEA Highlights (all figures in CAD$ unless otherwise noted)

 Open PitOpen Pit + UGUnderground
Pre-Tax Internal Rate of Return (IRR)33.6% 33.4% 26.0%
Pre-Tax Net Present Value (NPV) 8%$1,475 M$1,268 M$1,104 M
Pre-Tax Payback (years)2.6 years2.5 years3.8 years
After-Tax Internal Rate of Return (IRR)27.5% 27.0% 21.6%
After-Tax Net Present Value (NPV) 8%$1,008 M$856 M$733 M
After-Tax Payback (years)3.2 years3.1 years4.3 years
Pre-Production CAPEX (incl 25% Contingency)$510.5 M$482.0 M$579 M
Average Annual LOM Niobium Production5,470 t Nb6,213 t Nb6,283 t Nb
Mine Life30 years23 years23 years
    
Total Mineral Resources Mined70.8 Mt53.7 Mt53.6 Mt
Average Grade Mined0.44 % Nb2O50.51 % Nb2O50.51 % Nb2O5
Gross Revenue After Royalties (LOM)$9,264 M$8,360 $8,454 
After-tax Operating Cash Flow (LOM)$3,581 M$2,696 M$2,536 M
C1 Costs over LOM*

US$16.10 / kg NbUS$18.45 / kg NbUS$19.11 / kg Nb
$48.48/t$63.85/t$66.94 
All-in Costs (sustaining CAPEX + Closure + OPEX)

US$17.58/kg NbUS$20.52 / kg NbUS$21.43 / kg Nb
$52.93 / t$70.98 / t$75.08 / t
LOM Niobium PriceUS$45/kg NbUS$45/kg NbUS$45/kg Nb
Exchange Rate (CAD/USD)1.30  1.30  1.30 

*C1 Cost is mine site, transport, marketing and royalty


Claude Dufresne, President & CEO, commented: We are very pleased to finally be able to demonstrate the value of the James Bay Project as highlighted with the PEA. All three scenarios deliver robust returns but also provide strong and long-term economic opportunities to shareholders and to local stakeholders.”

Claude Dufresne continued: We are excited to move to the next phase that will include a definition drilling program, baseline and technical studies, and strengthen our engagement and business relationship with Moose Cree First Nation and other stakeholders.

Conference Call Details

Participant Toll Free Dial-in Number:  +1(833) 900-1546
Participant International Dial-in Number: +1(236) 712-2464

An operator will direct participants to the call.

The conference call replay will be available from 1:00 p.m. (Eastern time) on October 14, 2020 until 11:59 p.m. (Eastern time) on October 21, 2020 with the following dial in numbers: 1-(800) 585-8367 (North American toll free) or 1-(416) 621-4642, access code 9182784. The replay will also be available on our website at www.niobaymetals.com.

Table 2: Capital Costs

Capital Costs by Area (in CAD$M)Open PitOP + UGUnderground
Infrastructure133,575133,575112,615
Power & Electrical31,48531,48531,485
Water & Tailings31,41313,57520,482
Mining U/G--117,729
Mining Pre-production31,31231,338-
Mining Equipment OP29,40529,405-
Process Plant69,98569,98599,985
Other Equipment5,6135,6145,612
Total Direct332,788314,977387,908
Construction Indirect35,01832,69934,772
General Services40,40637,73040,122
Pre-Prod, Startup, Commission150150150
Contingency102,09096,389115,738
Total Indirect177,664166,968190,782
Total CAPEX510,452481,945578,691
    
Sustaining Costs283,163359,123416,080
Closure Costs32,41823,99220,692

Table 3: Operating Costs

Operating Costs by Area ($/t)Open PitOP + UGUnderground
Mining Costs*12.1326.4229.44
Processing Costs14.6014.6214.62
Converter Costs11.4812.7612.89
G&A10.0010.0010.00
Total48.4863.8566.94
US$/ kg Nb16.1018.4519.11

*Unit mining cost of $4.43/t based on 1.8 strip ratio and including stockpile rehandle.

Opportunities to Enhance Value

Trade-off studies will be performed to determine the most suitable mining scenario among the three contemplated. Below are examples of items and programs to enhance the Project’s value to be included in an eventual Feasibility Study:

Exploration Potential

Sensitivity

The James Bay Project is expected to be a long-term robust operation and profitable at a variety of prices and assumptions. The niobium price used in the PEA is based on the expected mid-term (five years) price and supported by other niobium projects’ price assumptions. Two lower price stress test scenarios were run to better ascertain the viability of the Project.

Table 4: Sensitivity to Metal Price

Scenarios

Niobium Price (US$/kg)
35 40 45*50 55 
Open Pit Scenario     
After-Tax NPV 8% (C$ M)490 749 1,008  1,268 1,527 
After-Tax IRR (%)18.2%22.9%27.5%31.8%36.0%
After-Tax Payback (yrs)4.9 3.8 3.2 2.7 2.3 
Open Pit & Underground    
After-Tax NPV 8% (C$ M)341 599 856 1,114 1,372 
After-Tax IRR (%)16.5%21.9%27.0%31.8%36.3%
After-Tax Payback (yrs)5.7 4.3 3.1 2.6 2.3 
Underground    
After-Tax NPV 8% (C$ M)210 473 733 992 1,251 
After-Tax IRR (%)12.4%17.2%21.6%25.7%29.5%
After-Tax Payback (yrs)6.6 5.12 4.3 3.7 3.2 

* Base case scenario price assumption

Mining

Metallurgy and Processing

Proposed Infrastructure

Environment and Closure Plan

Stakeholder Engagement

Mineral Resource Estimation (MRE) Highlights

The updated Mineral Resource estimate prepared by RPA is summarized in Table 4. The Mineral Resources conform to Canadian Institute of Mining, Metallurgy and Petroleum (CIM) Definition Standards for Mineral Resources and Mineral Reserves dated May 10, 2014 (CIM (2014) definitions).

TABLE 4: MINERAL RESOURCE ESTIMATE AS OF JULY 9, 2020 AS REPORTED BY RPA

CategoryTonnage
(Mt)
Grade
(% Nb2O5)
Contained Nb2O5
(M kg)
Indicated29.70.53158
Inferred33.80.52177

Notes:

  1. CIM (2014) definitions were followed for Mineral Resources.
  2. Mineral Resources are reported using a cut-off grade of 0.3% Nb2O5 based on an underground mining scenario, an operating cost of C$70/t, and a metallurgical recovery of 70%.
  3. Mineral Resources are estimated using a long-term niobium price of US$40 per kg and a US$/C$ exchange rate of 1:1.2.
  4. A minimum mining width of approximately 7.5 m was used.
  5. Bulk density is 2.93 t/m3.
  6. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
  7. Resources situated in a 46 m thick crown pillar have been excluded.
  8. Numbers may not add due to rounding.

The PEA is preliminary in nature, 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, and there is no certainty that the PEA will be realized. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

Independent Qualified Persons

This PEA was prepared for NioBay by G Mining Services, and other industry consultants, all Qualitied Persons (“QP”) under National Instrument 43-101. The study was coordinated by the Company CEO Claude Dufresne P.Eng.. The QPs have reviewed and approved the content of this press release. The Company and independent QPs include:

Louis-Pierre Gignac P. Eng, M.Sc.A, CFA, Antoine Champagne P. Eng, Paul Murphy, P. Eng. and Carl Michaud P. Eng. (G Mining Services Inc)

Jacquelin Gauthier, P. Geo (Niobay Metals Inc), Pierre Pelletier P. Eng (Consultant Metallurgy)

About NioBay Metals Inc.

NioBay Metals Inc. is a mining exploration company holding a 100% interest in the James Bay Niobium Project located 45 km south of Moosonee, in the James Bay Lowlands in Ontario. NioBay also holds a 72.5% interest in the Crevier niobium and tantalum project located in Quebec and a 47% direct participation in mineral titles situated in the Chibougamau, Quebec, under a joint venture agreement with SOQUEM. 

Cautionary Statement

The reader is advised that the PEA summarized in this press release is preliminary in nature and is intended to provide an initial, high-level review of the project’s economic potential and design options. The PEA mine plan and economic model includes numerous assumptions and the use of Inferred Resources. Inferred Resources are considered to be too speculative geologically to have economic considerations applied to them that would enable them to be categorized as mineral reserves, and there is no certainty that the PEA will be realized.

Certain statements contained in this press release constitute forward-looking information under the provisions of Canadian securities laws. Such statements are necessarily based upon a number of beliefs, assumptions, and opinions of management on the date the statements are made and are subject to numerous risks and uncertainties that could cause actual results and future events to differ materially from those anticipated or projected. The Company undertakes no obligation to update these forward-looking statements in the event that management's beliefs, estimates or opinions, or other factors should change, except as required by law. 

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.

For more information, contact:

Claude Dufresne, P.Eng.
President & CEO
NioBay Metals Inc.
Tel.: (514) 866-6500, Ext. 2221
Email: cdufresne@niobaymetals.com 
Website: www.niobaymetals.com         

Paradox Public Relations
Tel: (514) 341-0408 or 1-866-460-0408
jfmeilleur@paradox-pr.ca

Renmark Financial Communications Inc.
Melanie Barbeau
Tel: (416) 644-2020 or (212) 812-7680
mbarbeau@renmarkfinancial.com www.renmarkfinancial.com