NOVA MINERALS LIMITED (ASX:NVA) - Beneficiated DSO Scenario - Thompson Bros, page-2 - HotCopper | ASX Share Prices, Stock Market & Share Trading Forum

Originally posted by wombat777: ↑

This is my own speculation to determine potential of a Direct Shipping Ore (DSO) operation at Thompson Bros. It is based on my own analysis and assumptions. It is obviously difficult to know if I am in the right ballpark. It's my best attempt at an estimate.

The intent is to determine potential cashflows from the current resource whilst also taking into account potential resource upside already defined by current exploration targets.

You are encouraged to do your own research and make your own decisions.
No specific advice is intended.

Read the announcement from yesterday for background:

https://www.asx.com.au/asxpdf/20190802/pdf/44757nv0mqrr9k.pdf
Summary

Results below are from my own analysis. The company has not published an Economic Analysis for the project.
On the basis of 159 kt per annum of Beneficiated DSO my scenario results in NPAT CAD $34.65M (AUD $ 38.57 M). The profit figure is determined by the Life of Mine parameter selected. I used 25 years. A shorter mine life could therefore be used to increase annual revenue and free cashflow.

From my analysis and for the project parameters I used, the implied value per NVA share once they are in production is AUD $0.312 (24 to 36 month target) on a fully-diluted basis (current known NVA dilution). This is also based on NVA's current 73.852% stake in Snow Lake Resources.

Hopefully my results are realistic.

View attachment 1678813

Ore Sorting technology is used to increase head grade of shipped ore and NVA have already been looking at this technology.

I assume Beneficiated DSO increased to grade > 2% Li₂0, is sold at USD $250 per tonne and with OPEX USD $117 per tonne. See below for my reasoning for price and OPEX. Essentially there are fewer tonnes shipped at a higher grade, sold at a high price for lower OPEX and this boosts margins.

Cabot Corporation ( the former owners of the Tanco Mine ) have a patent for Ore Sorting for Cesium and Rubidium … some great expertise to bring to bear …
Resource and Reserve

The current JORC resource is 6.30 Mt @ 1.38% (Inferred). There are stated exploration targets of 3 to 7 Mt at between 1.3% and 1.5% Li20.

https://www.asx.com.au/asxpdf/20180725/pdf/43wrddfhz64jzx.pdf

If we take the midpoint of the exploration target then we can add 5 Mt at 1.4% Li₂0 to the resource. Including this upside we will get to a resource of 11.3 Mt at 1.41% Li₂0.

An assumption of 60% conversion of Resources to Reserves will arrive at a Reserve of 6.78 Mt at 1.41% Li₂0. The Reserve is the portion of a Resource used as the basis for production.

View attachment 1678810

Production Assumptions

I have assumed a mine life of 25 years and mine dilution of 10% (conservative) to arrive at 244 kt mined and processed per annum.

6.78 Mt reserve / 25 years x 0.9 (adjustment for dilution) = 244 kt pa (mined)

Shipped tonnes of product is calculated at 159 kt pa due to waste reject from Ore Sorting.
Direct-Shipping Ore Pricing

The Ore needs to be transported to Bernic Lake which is located 150km to 200km from Winnipeg. Winnipeg is approximately 1,000km by rail from the Snow Lake region. A mix of rail and road transport would be needed.

6% spodumene concentrate is currently selling for USD $608 per tonne.

disallowed/business/com...ow-charge-for-wa-product-20190729-p52bsw.html

In November 2018 Pilbara Minerals DSO price for 1.3% Li₂0 grade was USD $150 per tonne.

https://unauthorised investment adv...like-a-lithium-winner-as-it-expands-capacity/

1,200 km is a long way to transport ore over land. It would need to be beneficiated to improve project economics and margins. Let’s assume we can increase the grade to improve economics.

European Lithium did some test work in 2017 with an Ore Sorter. This was able to reject over 31% of the feed as waste. The head grade of their deposit is 1.0% Li₂0.

https://www.asx.com.au/asxpdf/20170209/pdf/43fwjb737lpf96.pdf

NVA have previously had initial discussions with Tomra on the use of Ore Sorting, however there are other manufacturers of the technology including Oututec and Steinert. The difficult thing to find is processing capacity of Optical (i.e. laser-based) Ore Sorters however there are other multi-sensor technologies that can achieve the necessary tonnage throughput. Test work needs to confirm whether high-capacity ore sorters can achieve the mass reject performance assumed below.

The head grade of Thompson Bros is somewhere in the 1.3% to 1.5% Li₂0 range. Let’s assume a higher grade feed will result in better mass reject performance when the feed is run through an ore sorter. So assume 35% mass reject instead of the 31% achieved by European Lithium.

That would increase grade of ore from nominally 1.4% Li₂0 to approximately 2.17% Li₂0.

On the Pilbara Minerals price figures above:
USD $150 x 2.17% / 1.3% = USD $250 (for beneficiated DSO at greater than 2% Li₂0.
Operating Costs

Feasibility Studies in Canada are published to the NI 43-101 standard. These have significant detail so we can use this as the basis for obtaining some representative costings.

https://www.frontierlithium.com/downloads/PAK-NI-43-101-2018APR16.pdf

I have used the following figures:
Open pit mining cost at CAD $4.06 / tonne mined
Milling/processing cost at CAD $18.01 / tonne mined … however my expectation is this cost will be much lower for Thompson Bros as they don’t need to build and run their own floatation circuit.
G&A at mine site of CAD $50 / tonne of DSO shipped … however my expectation is this cost will be much lower for Thompson Bros as complexity of the processing and hence management at the mine site is much lower.
Transport Costs

Indicative costs per tonne for transport of various commodities by rail in Canada was up to CAD $0.025 per km per tonne in 2008. Let’s assume the rail freight cost is double this now ... so CAD $0.05 per km per tonne now. 2008 pricing is from Exhibit 6 (page 18) of the below.

http://publications.gc.ca/collections/collection_2008/tc/T22-149-2007E.pdf

From Australian government data in 2015 we can take as a guide that cost per tonne of road transport is approximately double the cost of rail transport. This assumption is based on Figure 1 in the below.

https://www.bitre.gov.au/publications/2017/files/is_090.pdf

I assume CAD $0.10 per tonne per km for road transport.

I am assuming 1,000 km of rail transport and 200 km of road transport between Snow Lake and the Tanco Mine. Not precisely measured. I just had a look at google maps for a general perspective.
Capital Costs

Pre-production capital costs for FL.V’s project is CAD $150M however since Snow Lake don’t need to build a Dense Media Separation Circuit and Floatation Circuit I think a much more reasonable CAD $50M is achievable. They don't need to build a large permanent camp due to the close proximity of the town of Snow Lake. There is a power line running across their claims.

This assumption is also partly based on the Capital Cost estimate of AUD $50M that applied for Tawana's project in 2017.

https://www.asx.com.au/asxpdf/20170711/pdf/43kkjk14z4kr79.pdf

... obviously need them to do a Canadian NI 43-101 Preliminary Economic Analysis or Feasibility Study to confirm if my figures are right ballpark.
Results

My scenario results in NPAT CAD $34.65M (AUD $ 38.57 M). I assumed interest at 10% of CAPEX and Depreciation/Amortisation at a rule of thumb 5% pa.

TSX-V composite P/E in 2018 was 17.0 so assuming a conservative P/E 15.0 I determined an approximate Market Cap CAD $519.8M for this scenario at full production (AUD $578.59M).

http://siblisresearch.com/data/tsx-composite-return-dividend/

Value of this per NVA share (fully-diluted) is AUD $0.312. This is based on NVA's current 73.852% stake in Snow Lake Resources.

View attachment 1678813

Worksheets

View attachment 1678816
(the table above calculates total from figures calculated in the scenario below)

View attachment 1678819

Expand

Hopefully Martin Place securities will update their 12 months target to $0.40 soon with the announcement of this JV.

(20min delay)
Last 20.0¢		Change 0.005(2.56%)		Mkt cap ! $43.01M

Open	High	Low	Value	Volume
19.5¢	20.0¢	19.5¢	$19.34K	99.16K

No.	Vol.	Price($)
4	83135	0.190
2	10000	0.185
4	174500	0.180
1	500	0.175
4	134650	0.170

Price($)	Vol.	No.
0.200	295	1
0.205	641803	3
0.210	1486	2
0.220	6000	1
0.235	30000	1

Beneficiated DSO Scenario - Thompson Bros, page-2

Shekel Brainweigh CEO Nir Leshem weighs in on AI adoption ahead of FY25

If you thought lithium was dead, think again. The Pilbara will be central to the next upswing

Cultural heritage agreement puts Walford Creek exploration back on the map

Guzman Y Gomez shot up nearly 40% in first hour of trades. Can it last?

Strike Energy secures $153 million for Perth Basin gas projects

Frontier Energy achieves key milestone for Waroona energy project

Plagues precede widespread power shifts. We’re living in one – and minerals are at the fore

With financials holding the fort, materials must step up with some heavy lifting to stimulate stocks

ASX Market Update: Shares fall flat as GYG soars on debut | 20 June, 2024

Belararox delineates another porphyry in Argentina at Tambo South

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News

Beneficiated DSO Scenario - Thompson Bros, page-2

Top Stories

Shekel Brainweigh CEO Nir Leshem weighs in on AI adoption ahead of FY25

If you thought lithium was dead, think again. The Pilbara will be central to the next upswing

Cultural heritage agreement puts Walford Creek exploration back on the map

Guzman Y Gomez shot up nearly 40% in first hour of trades. Can it last?

Strike Energy secures $153 million for Perth Basin gas projects

Frontier Energy achieves key milestone for Waroona energy project

Plagues precede widespread power shifts. We’re living in one – and minerals are at the fore

With financials holding the fort, materials must step up with some heavy lifting to stimulate stocks

ASX Market Update: Shares fall flat as GYG soars on debut | 20 June, 2024

Belararox delineates another porphyry in Argentina at Tambo South

Featured News

Buyers (Bids)

Sellers (Offers)

Featured News