NYSE American: UEC
$946 Million
Post-Tax NPV
Strong Internal Rate of Return (IRR) of 40%, with
1.4 Year Payback
All-in-Sustaining Costs (AISC) of $20.48 per Pound
Average Life of Mine Production of 6.8 Million
Pounds per Year
Situated in the Infrastructure Rich Eastern
Athabasca Basin, Saskatchewan,
Canada
CORPUS
CHRISTI, Texas, Nov. 8, 2024
/PRNewswire/ - Uranium Energy Corp (NYSE American: UEC) the
"Company" or "UEC") is pleased to report the filing
of an initial assessment technical report summary that includes an
economic analysis and mineral resource estimate for its 100% owned
Roughrider Project, located in Northern
Saskatchewan, Canada. All currency references are in
United States dollars.
Amir Adnani, President, and CEO
stated: "This Initial Economic Assessment marks a pivotal
milestone for Roughrider, validating it as a top-tier, high-margin
operation with a clear path to development into a world-class mine
and mill. With a post-tax estimated net present value of
$946 million, today's results
underscore the strength of our 2022 decision to acquire Roughrider
from Rio Tinto for $150 million,
consistent with our strategy to acquire accretive assets at
opportune points in the uranium price cycle.
Key competitive advantages that position Roughrider as an
elite underground development project include:
- high grade operation with 2.36% U3O8
Life of Mine feed grade,
- one of the lowest capex profiles in Canada and
- location in the Eastern
Athabasca Basin, where future development will benefit from
proximity to power, roads, and the Points North Landing airport and
construction facility.
Additionally, we see significant potential for further value
creation as we advance the project through the prefeasibility
stage, supported by recent exploration drill results and the
discovery of the Roughrider North Deposit.
Roughrider is poised to benefit from uranium and nuclear
energy's growing prominence to address North America's rising electricity demand for
safe, reliable, economic, and clean energy sources. Given UEC's
capabilities as an established uranium producer, we are uniquely
positioned to leverage our operational expertise and financial
strength to advance and de-risk Roughrider, maximizing value for
our shareholders, stakeholders, and rightsholders."
Key Highlights:
- Estimated post-tax NPV8 of $946 million, IRR of 40%, post-tax payback period
of 1.4 years based on a long-term uranium price of $85/lb U3O8 and utilizing
an 8% discount rate (NPV 8%), Table 1.
- Expected Life of Mine ("LOM") production of 61.2 million lbs
U3O8 produced over nine years with an average
annual production rate of 6.8 million lbs
U3O8. Initial capex estimated at $545 million including mill and underground mine.
See Table 2.
- AISC of $20.48/lb
U3O8. See Table 3.
- Average Annual LOM earnings before interest, taxes,
depreciation and amortization ("Average EBITDA") of $395 million. See Table 4.
- The Roughrider Project is in the well-established
infrastructure of eastern Athabasca Basin, with an adjacent high-voltage
138 kV transmission line, hydroelectric power generation, 7 km
north of the commercial airport at Points North Landing, and
highway system. See Figure 4.
The economic analysis is included in a technical report summary
titled "S-K 1300 Initial Assessment Report – Roughrider Uranium
Project, Saskatchewan, Canada"
issued on November 5, 2024 and
prepared for UEC by Tetra Tech Canada Inc., Understood Mineral
Resources Ltd., Snowden Optiro, Terracon Geotechnique Ltd. and
Clifton Engineering Group Inc.; in accordance with Item 1302 of
SEC Regulation S-K 1300 ("S-K 1300") a copy of which is
available under UEC's profile at www.sec.gov (the "Technical Report
Summary"). The Technical Report Summary has now been filed through
EDGAR on Form 8-K and is also available as a Material Document on
SEDARplus. The economic analysis included therein and summarized in
this news release is preliminary in nature and includes inferred
mineral resources that are considered too speculative geologically
to have modifying factors applied to them that would enable them to
be categorized as mineral reserves, and there is no certainty that
this economic assessment will be realized.
Table 1. Base Case Financial Highlights
Base Case
Financials
|
Pre-Tax Cash Flow
(undiscounted)
|
($ millions)
|
$3,366
|
Pre-Tax
NPV8
|
($ millions)
|
$1,629
|
Pre-Tax IRR
|
%
|
53 %
|
Pre-Tax Payback
Period
|
Years
|
1.2
|
Post-Tax Cash
Flow
|
($ millions)
|
$2,040
|
Post-Tax
NPV8
|
($ millions)
|
$946
|
Post-Tax IRR
|
%
|
40 %
|
Post-Tax Payback
Period
|
Years
|
1.4
|
The base case reflected in the analysis assumes, among other
things, an $85/lb
U3O8 uranium price, an exchange rate of 0.75
United States dollars to Canadian
dollars, and that all costs are in Q4 2024
dollars with no inflation applied. For further information
regarding the impact of excluding such inferred mineral resources
from the analysis, please refer to the Technical Report
Summary.
Table 2. Key Physical Highlights
Initial Assessment
Report Physical Highlights
|
Avg. LOM Annual
Production
|
M lbs
U3O8
|
6.8
|
LOM
Production
|
M lbs
U3O8
|
61.2
|
Mine Life
|
Years
|
9
|
Mill Processing
rate
|
tonnes / day
|
400
|
Underground peak mining
rate
|
tonnes / day
|
818
|
LOM tonnes
processed
|
tonnes
|
1,205,000
|
LOM Avg. Head
Grade
|
%U3O8
|
2.36
|
Process
Recovery
|
%
|
97.5
|
Table 3. Cost Summary
Initial Assessment
Report Financial Highlights*
|
Mining
|
$ / lb
U3O8
|
$3.25
|
Processing
|
$ / lb
U3O8
|
$4.30
|
Surface and
G&A
|
$ / lb
U3O8
|
$2.18
|
Average LOM
Operating Cost
|
$ / lb
U3O8
|
$9.72
|
Royalties
|
$ / lb
U3O8
|
$7.84
|
Offsite
Charges
|
$ / lb
U3O8
|
$0.28
|
Sustaining Capital +
Closure
|
$ / lb
U3O8
|
$2.64
|
All in Sustaining
Costs (AISC)
|
$ / lb
U3O8
|
$20.48
|
*Note: totals may not
add due to rounding.
|
Table 4. Sensitivity to Uranium Price
Roughrider Project
Financial Estimates based on Uranium Price
|
Uranium Price
($ / lb U3O8)
|
After-Tax
NPV8
|
After-Tax
IRR
|
Annual Average
EBITDA ($)
|
$ 150 / lb
U3O8
|
$ 2.1
Billion
|
64 %
|
$ 730
Million
|
$ 100 / lb
U3O8
|
$ 1.2
Billion
|
46 %
|
$ 473
Million
|
$ 90 / lb
U3O8
|
$ 1.0
Billion
|
42 %
|
$ 421
Million
|
$ 85 / lb
U3O8
|
$ 0.9
Billion
|
40 %
|
$ 395
Million
|
$ 50 / lb
U3O8
|
$ 0.3
Billion
|
21 %
|
$ 215
Million
|
Mine Plan
The initial economic assessment envisions that the Roughrider
deposit will be mined using the longhole stoping method utilizing
retreat mining in a transverse stope orientation with various
orientations between the three main mineralized zones. Various
underground mining methods were considered; however, longhole
stoping was ultimately selected to reduce cost. Development will be
located to the south of the deposits and will be accessed using a
ramp decline which will also be the primary source of fresh air
ventilation. Exhaust shafts will be used to ventilate the mine.
Ground freezing will be used to control water inflows into the
main decline to a depth below the unconformity as well as into the
three mining zones. Freeze wells will be installed from surface
around the perimeter of each zone with active freezing starting at
least 12 months prior to mining. Figure 1 was generated by UEC as a
conceptual image of the conventional underground mine. Further
details of proposed mining and milling methods are set out in the
Technical Report Summary.
The initial construction focus is on the development of the
decline, ventilation and secondary egress from surface (red to
yellow). Once the decline reaches the deposit, initial focus will
be on the Roughrider West ("RRW") deposit with the decline held
while levels and ventilation are developed in this area (green).
Mining then progresses to the Roughrider East ("RRE") deposit
(cyan) and finally Roughrider Far East ("RRFE") deposit (blue). See
Figure 2.
Mill, Processing and Tailings Design
The processing facility incorporated in the initial economic
assessment is designed using established methods from other
Athabasca operations, such as
Rabbit Lake, Key Lake and
McClean Lake. It will operate at a
nominal throughput of 400 t/d with an LOM average mill feed grade
of 2.36% U3O8 and a recovery rate of 97.5%.
LOM average annual production of yellowcake product is expected to
be about 3.08 million kg (6.80 million lbs) at 95%
U3O8. See Table 5 for the key processing
parameters and Figure 3 for the recovered uranium LOM plan.
Table 5. Mill Processing Parameters
Key Processing
Data
|
Mill Processing
Rate
|
tonnes / day
|
400
|
LOM tonnes
Processed
|
tonnes
|
1,205,000
|
LOM Average Head
Grade
|
%U3O8
|
2.36
|
LOM Feed
|
M lbs
U3O8
|
62.7
|
Process
Recovery
|
%
|
97.5
|
LOM
Recovered
|
M lbs
U3O8
|
61.2
|
Based on prior metallurgical test work, the following
conclusions can be made:
- The comminution test work showed that Roughrider samples are
soft in nature with an average Bond Ball Mill Work Index of 10.6
kWh/t.
- Agitated tank leach test results showed that Roughrider
mineralization is amenable for uranium extraction via atmospheric
acid leaching. On average 98.5% of extraction can be achieved
within 12 hours of leach retention time at 50°C with a grind size
of 250 µm. Further, it was found that there was no significant
difference in dissolution and extraction of uranium from the
different deposits (RRW, RRE and RRFE).
- Two different approaches (strong acid strip with uranyl
peroxide precipitation and ammonia strip with ammonium diuranate
precipitation) were examined for production of final yellowcake
product. It was found that organic extraction followed by strong
acid strip produced higher quality yellowcake meeting refinery
specifications compared to the ammonium sulfate strip method.
- Tailings neutralization and effluent treatment test work based
on the standard approaches used in the Athabasca region indicated that effluent
quality meeting the MDMER guidelines can be achieved.
The Technical Report Summary provides for the construction of a
tailing management facility ("TMF") to store the uranium tailings
produced from processing. The TMF will be located approximately one
km northeast of the proposed processing plant on gently sloping
terrain. Thickened slurry tailings will be deposited into three
adjacent storage cells sequentially constructed over the LOM. The
design incorporates a double liner seepage containment system and a
'pervious surround' rock filter. This approach will allow for
staged TMF cell construction and progressive reclamation.
Containment will be enhanced by construction of a filter rock drain
system used successfully at other uranium operations and identified
as the 'pervious surround' approach. The storage of tailings solids
below grade will reduce risk and promote secure physical
containment.
At closure, the water cover will be pumped out of the cell and a
cover of soil and geomembrane layers will be placed over the
tailings surface. With the multi-cell design, it will be possible
to progressively reclaim the TMF storage cells during the
operational phase.
Capital Expenditure
The capital and operating cost estimates are based on a 400 t/d
processing throughput. The cost was estimated based on the mine
plan and process flowsheet. All costs are reported in US dollars
and the Association for the Advancement of Cost Engineering
("AACE") Class 5 initial capital cost estimate has been prepared in
accordance with the standards of AACE International. The accuracy
range of the initial capital cost estimate is ±50%. This estimate
was prepared with a base date of the fourth quarter of 2024. See
Table 6 for summary of total initial capital cost.
Table 6. Estimated Capital Cost Summary
Capital Cost
Area
|
Value ($
million)
|
Mining
|
96.8
|
Processing
Plant
|
89.5
|
Infrastructure
|
80.1
|
Tailings and Waste Rock
Management
|
19.0
|
Direct
Cost
|
285.4
|
Indirect
Cost*
|
99.9
|
Owner's
Cost
|
60.2
|
Contingency
|
99.9
|
Total Initial
Capital Cost
|
545.5
|
Pre-production
Cost
|
35.6
|
Total Initial
Capital Cost (inc. pre-production)
|
581.1
|
Note: Totals may not
add due to rounding.
|
|
*Includes EPCM cost of
$34.0 million.
|
Next Steps, Licensing and Permitting
UEC continues to advance the Roughrider Project through
technical and environmental studies, community engagement and
assessing opportunities to further de-risk the project. The
parallel processes of updating the environmental baseline work and
Indigenous engagement will support a future Environmental Impact
Assessment required for uranium production. UEC plans to follow-up
encouraging exploration results in 2024 with an updated mineral
resource estimate on or about the first quarter of 2025 to support
the development of a pre-feasibility study in 2025.
Resource Update and Exploration
The 2024 mineral resource estimate that is set out in the
Technical Report Summary has been prepared in accordance with the
requirements of S-K 1300. To meet the requirement of reasonable
prospects of eventual economic extraction, the mineral resource
estimate is reported within a constrained mineable shape optimizer
as informed by a breakeven cut-off grade of 0.30%
U3O8. The mineral resource estimate is
reported diluted, including waste and mineralization below
cut-off.
The mineral resource estimate set forth in the Technical Report
Summary is summarized in Table 7. No Mineral Reserves have been
estimated at the project.
Table 7: Mineral Resource Statement for the Project (as
of November 5,
2024)
Zone
|
Classification
|
Tonnage
(kt)
|
Grade U3O8 (%)
|
Contained
U3O8 Metal (M lb U3O8)
|
RRW
|
Indicated
|
431
|
1.89
|
17.97
|
Inferred
|
152
|
2.80
|
9.39
|
RRE
|
Indicated
|
-
|
-
|
-
|
Inferred
|
390
|
2.57
|
22.05
|
RRFE
|
Indicated
|
268
|
1.67
|
9.89
|
Inferred
|
78
|
1.13
|
1.94
|
Total
|
Indicated
|
699
|
1.81
|
27.86
|
Inferred
|
620
|
2.45
|
33.38
|
Notes
|
|
1.
|
Reported on a 100%
ownership basis.
|
2.
|
To establish reasonable
prospects of eventual economic extraction, a cut-off grade of 0.30%
U3O8 was utilized. Such grade was calculated
based on the following criteria and assumptions
U3O8 price of $85 / lb, transport cost of
$0.26 / lb, mining cost of $163 /t, processing cost of $222 / t,
G&A cost of $112 / t, royalties of 9.22% / t, and process
recovery of 95.5%.
|
3.
|
The mineral resource
estimate was prepared by Understood Mineral Resources Ltd., one of
the independent qualified persons under the Technical Report
Summary. The MSO shapes were estimated by Snowden Optiro, one of
the independent qualified persons under the Technical Report
Summary.
|
4.
|
The tonnage is
presented in metric tonnes and contained metal is reported in both
metric tonnes and imperial pounds. Estimates have been rounded and
may not add up due to significant figure rounding.
|
Since November 2023, UEC has been
continuously exploring the Roughrider Property, see January 31, 2024, August
20, 2024 and September 12,
2024 press releases. As of July 31,
2024, a total of 94 drill holes have been completed, for a
total of 29,840 m drilled, with the
best drill results so far being between the existing West, East and
Far East Zones, down dip of the Far East Zone, and the Roughrider
North deposit.
For further details of the initial economic assessment and the
resource estimate for the Roughrider Project disclosed herein,
including important information regarding their underlying
assumptions and methodologies, readers should refer to the
Technical Report Summary.
About Canada's Athabasca Basin
The Athabasca Basin is a
world-class uranium district in the northern portion of the
provinces of Saskatchewan and
Alberta in Canada, occupying an area of about 100,000
square kilometres. The unique geology of the Athabasca Basin often results in deposit
grades that exceed the world average of uranium deposits of 0.2%
U3O8 by up to 100 times.
All of Canada's current uranium
production occurs from the mines located in the Athabasca Basin. According to the World
Nuclear Association, the Athabasca
Basin was responsible for producing 15% of the world's uranium
production in 2022.
Uranium mineralization in the Athabasca Basin occurs in fault structures
that penetrate the interface between the sandstone and underlying
basement rocks. Uranium can be found at the interface, known as the
unconformity, or up to several hundreds of metres below the
unconformity surface in the underlying basement rock and fault
structures.
About the Roughrider Uranium Project
The Roughrider Project is a uranium project located in the
eastern Athabasca Basin of
northern Saskatchewan, Canada; one
of the world's premier uranium mining jurisdictions. The project is
located approximately 13 kilometres west of Orano's McClean Lake Mill, near UEC's existing
Athabasca Basin properties, see
Figure 4. The depth to mineralization at the project is
approximately 200 m and hosted
primarily in the basement rocks below the unconformity.
Qualified Person
The technical information in this news release has been reviewed
and approved by James Hatley,
P.Eng., UEC's Vice President Production, Canada, who is a Qualified Person for the
purposes of SEC Regulation S-K 1300.
About Uranium Energy Corp
Uranium Energy Corp is America's largest and fastest growing
supplier of uranium needed to produce safe, clean, reliable nuclear
energy. UEC is advancing the next generation of low-cost,
environmentally friendly ISR mining uranium projects in
the United States and high-grade
conventional projects in Canada.
The Company has two production-ready ISR hub and spoke platforms in
South Texas and Wyoming. These two production platforms are
anchored by fully operational Central Processing Plants ("CPPs")
and served by seven U.S. ISR uranium projects with all their major
permits in place. In August 2024,
production began at the Christensen Ranch project in Wyoming, sending uranium loaded resin to the
CPP at Irigaray (Wyoming hub).
Additionally, the Company has diversified uranium holdings
including: (1) one of the largest physical uranium portfolios of
U.S. warehoused U3O8; (2) a major equity
stake in Uranium Royalty Corp., the only royalty company in the
sector; and (3) a Western Hemisphere pipeline of resource stage
uranium projects. The Company's operations are managed by
professionals with decades of hands-on experience in the key facets
of uranium exploration, development and mining.
Stock Exchange Information:
NYSE American:
UEC
WKN: AØJDRR
ISN: US916896103
Safe Harbor Statement
Except for the statements of historical fact contained herein,
the information presented in this news release constitutes
"forward-looking statements" as such term is used in applicable
United States and Canadian
securities laws. These statements relate to analyses and other
information that are based on forecasts of future results,
estimates of amounts not yet determinable and assumptions of
management. Any other statements that express or involve
discussions with respect to predictions, expectations, beliefs,
plans, projections, objectives, assumptions or future events or
performance (often, but not always, using words or phrases such as
"expects" or "does not expect", "is expected", "anticipates" or
"does not anticipate", "plans, "estimates" or "intends", or stating
that certain actions, events or results "may", "could", "would",
"might" or "will" be taken, occur or be achieved) are not
statements of historical fact and should be viewed as
"forward-looking statements". Such forward looking statements
involve known and unknown risks, uncertainties and other factors
which may cause the actual results, performance or achievements of
the Company to be materially different from any future results,
performance or achievements expressed or implied by such
forward-looking statements. Such risks and other factors include,
among others, the actual results of exploration activities,
variations in the underlying assumptions associated with the
estimation or realization of mineral resources, future mineral
resource estimates may vary from historic estimates, the
availability of capital to fund programs and the resulting dilution
caused by the raising of capital through the sale of shares,
accidents, labor disputes and other risks of the mining industry
including, without limitation, those associated with the
environment, delays in obtaining governmental approvals, permits or
financing or in the completion of development or construction
activities, title disputes or claims limitations on insurance
coverage. Although the Company has attempted to identify important
factors that could cause actual actions, events or results to
differ materially from those described in forward-looking
statements, there may be other factors that cause actions, events
or results not to be as anticipated, estimated or intended. Many of
these factors are beyond the Company's ability to control or
predict. There can be no assurance that such statements will prove
to be accurate as actual results and future events could differ
materially from those anticipated in such statements. Accordingly,
readers should not place undue reliance on forward-looking
statements contained in this news release and in any document
referred to in this news release. Important factors that may cause
actual results to differ materially and that could impact the
Company and the statements contained in this news release can be
found in the Company's filings with the Securities and Exchange
Commission. For forward-looking statements in this news release,
the Company claims the protection of the safe harbor for
forward-looking statements contained in the Private Securities
Litigation Reform Act of 1995. The Company assumes no obligation to
update or supplement any forward-looking statements whether as a
result of new information, future events or otherwise. This news
release shall not constitute an offer to sell or the solicitation
of an offer to buy securities.
View original content to download
multimedia:https://www.prnewswire.com/news-releases/uranium-energy-corp-completes-initial-economic-assessment-for-the-world-class-roughrider-project-302299733.html
SOURCE Uranium Energy Corp