Copper Fox Files Preliminary Economic Assessment of Van Dyke Project ON SEDAR
COPPER FOX FILES PRELIMINARY ECONOMIC ASSESSMENT
OF VAN DYKE PROJECT ON SEDAR
Calgary, Alberta–March 1, 2021 Copper Fox Metals Inc. (‘Copper Fox’ or the ‘Company’) (TSX -
V: CUU), through its wholly owned subsidiary Desert Fox Copper Inc., are pleased to report that it has
filed on SEDAR a National Instrument 43 -101 (“NI 43 -101”) technical report titled “NI 43 -101
Preliminary Economic Assessment Technical Report for the Van Dyke Copper Project” dated February
26, 2021, prepared by Moose Mountain Technical Services (“MMTS”) and Ausenco. The results of the
Preliminary Economic Assessment (“PEA”) for the Van Dyke project were disclosed in a previous news
release dated January 12, 2021.
Elmer B. Stewart, President and CEO of Copper Fox stated, “ The four-fold increase in value over that
demonstrated by the 2015 PEA, and significant potential to increase the resource base through exploration,
has shown the Van Dyke deposit to be a technically sound, in-situ copper recovery (ISCR) project. While
the PEA is preliminary in nature , the results of which are speculative, t he study has indicated several
opportunities for additional value-added work programs to be completed which, if successful, would
significantly de-risk the project.”
PEA Recommendations:
• A diamond drilling program to expand the size of the resource and upgrade the existing Indicated
and Inferred Resources to a higher resource classification.
• Proceed to the permitting stage to obtain an Arizona Protection Permit and the Underground
Injection Control Permit for Class III Wells.
• Complete an ISCR pilot test program designed to further investigate overall metal recoveries,
connectivity between wells, refine well field design, and determine the extent of rock stimulation
required, if any.
• The total recommended budget is estimated to be $US15.5 million.
The PEA used the technical report that Copper Fox filed on SEDAR May 5, 2020 entitled “NI 43-101
Technical Report and Updated Resource Estimate for the Van Dyke Copper Project” date d May 4, 2020
with Ms. Sue Bird, P.Eng and R. Lane P.Geo, as Qualified Persons. The 2020 resource estimate resulted
in an upgrade in resource classification and an increase in soluble copper content of the deposit.
2020 Resource Estimate used in the 2020 PEA:
Metal (Mlbs)
Class KTonnes TCu
(%) ASCu (%) CNCu
(%)
RecCu
(%) Recovery (%) Soluble Cu Total Cu
Indicated 97,637 0.33 0.23 0.04 0.24 90 517 717
Inferred 168,026 0.27 0.17 0.04 0.19 90 699 1,007
(%)=percent, TCu=total copper, Soluble Cu=estimated pounds of recoverable copper, Mlbs=million pounds
Mineral resources that are not mineral reserves do not have demonstrated economic viability.
2
2020 PEA Highlights:
Base Case
Production and Cost Summary Units 2015 PEA 2020 PEA
Life of Mine (LOM) years 11 17
Copper Cathode Sold Million lbs. 456.9 1101.0
Copper Price $US/lb 3.00 3.15
Gross Revenue M$US 1,370.0 3,468.3
Royalties M$US 31.5 82.5
Total Cash Costs M$US 550.2 1,075.8
Total Cash Costs ($/lb recovered copper) $US/lb copper 1.20 0.98
C1 Cash Costs ($/lb recovered copper)* $US/lb copper 1.08 0.86
Sustaining Costs ($/lb recovered copper) $US/lb copper 0.15 0.07
All In sustaining cost (AISC)** $US/lb copper 1.36 1.14
Initial Capital Costs (includes contingency) M$US 204.4 290.5
Taxes M$US 110.9 321.0
Cashflow Parameters and Outputs
Discount Rate % 8.0% 7.5%
Pre-tax Net Free Cash Flow M$US 453.1 1,757.3
Pre-tax NPV M$US 213.1 798.6
Pre-tax IRR % 0.4 48.4%
Pre-tax Payback years 2.3 2.0
Post-tax Net Free Cash Flow M$US 342.2 1,436.3
Post-tax NPV M$US 149.5 644.7
Post-tax IRR % 27.9% 43.4%
Post-tax Payback years 2.9 2.1
* includes mining, processing, site services, G&A, transportation, and Royalty Costs.
** includes Total Cash Cost, Sustaining Capital, Royalties, Severance Taxes
The following table summarizes the project economics to copper prices:
(Base Case @$US3.15/lb)
Copper Price ($US)
Production Unit $US3.15 $US3.30 $US3.50
Gross Revenue M$US 3,468.3 3,633.5 3,853.7
Royalties M$US 82.5 86.4 91.7
Taxes M$US 321.0 350.4 389.7
AISC ($lb/recovered copper) $US/lb. 1.14 1.15 1.15
Cashflow Parameters and Outputs Unit $US3.15 $US3.30 $US3.50
Pre-tax Net Free Cash Flow-EBITDA M$US 1,757.3 1,901.4 2,093.5
Pre-tax NPV M$US 798.6 870.9 966.7
Pre-tax IRR M$US 48.4% 51.3% 55.1
Post Tax Net Free Cash Flow M$US 1,436.3 1,551.0 1,703.8
Post-tax NPV M$US 644.7 701.8 777.9
Post-tax IRR M$US 43.4% 45.8% 49.1%
3
The results of the 20 21 PEA are preliminary in nature as it includes an inferred mineral resource which is
considered too speculative geologically to have the economic considerations applied that would enable them to
be categorized as mineral reserves. There is no certainty that the PEA forecasts will be realized or that any of
the resources will ever be upgraded to reserves. Mineral resources that are not mineral reserves do not have
demonstrated economic viability.
Figures below show the project LOM annualized copper production and projected post-tax-free cash flow.
47
85 85 84 85 83 85 85 85 85
84
85
76
30
12
4 1 -
-
200
400
600
800
1,000
1,200
0
20
40
60
80
100
120
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
Cumulative Lb Cu (Millions)
Annual Lb Cu (Millions)
Year
Projected LOM Production (MLb)
Annual Production
Cumulative Production
$(1)
$(38)
$(251)
$88
$181
$156
$156
$139 $127 $139
$116
$132 $145
$111
$98
$110
$39
$12 $2
$(4)$(11)$(2)$(6)$(0)
$0
$(1,500)
$(1,000)
$(500)
$-
$500
$1,000
$1,500
-250
-200
-150
-100
-50
0
50
100
150
200
250
-3 -2 -1 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Million USD
Million USD
Year
Projected Post-Tax Cash Flow
Post-Tax Annual Cash Flow
Post-Tax Cumulative Cash Flow
4
Qualified Persons:
Sue Bird – P.Eng. of MMTS , R. Lane – P.Geo., of MMTS, T. Meintjes – P.Eng., of MMTS and Jim
Norine P.E, of Ausenco are the QP’s pursuant to National Instrument 43 -101, Standards for Disclosure
for Mineral Projects . Elmer B. Stewart, MSc. P. Geol., President and CEO of Copper Fox, is the
Company’s non -independent, nominated Qualified Person pursuant to National Instrument 43 -101,
Standards for Disclosure for Mineral Projects, and has reviewed and approves the scientific and technical
information disclosed in this news release.
About Copper Fox:
Copper Fox is a Tier 1 Canadian resource company listed on the TSX Venture Exchange (TSX-V: CUU)
focused on copper exploration and development in Canada and the United States. The principal assets of
Copper Fox and its wholly owned Canadian and United States subsidiaries, being Desert Fox Copper Inc.,
and Northern Fox Copper Inc. are the 25% interest in the Schaft Creek Joint Venture with Teck Resources
Limited on the Schaft Creek copper -gold-molybdenum-silver project located in northwestern British
Columbia and a 100% ownership of the Van Dyke oxide copper project located in Miami, Arizona. For
more information on Copper Fox’s other mineral properties and investments visit the Company’s website
at http://www.copperfoxmetals.com.
On behalf of the Board of Directors
Elmer B. Stewart
President and Chief Executive Officer
For additional information contact:
Lynn Ball: [email protected]
(844) 464-2820 or (403) 264-2820
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 o f this
release.
Cautionary Note Regarding Forward-Looking Information
This news release contains forward -looking statements within the meaning of the Section 27A of the Securities Act of 1933
and Section 21E of the Securities Exchange Act of 1934, and forward-looking information within the meaning of the Canadian
securities laws (collectively, “forward-looking information”). Forward-looking information is generally identifiable by use of
the words “believes,” “may,” “plans,” “will,” “anticipates,” “intends,” “budgets”, “could”, “estimates”, “expects”, “forecasts”,
“projects” and similar expressions, and the negative of such expressions. Forward-looking information in this news release
includes statements regarding: A diamond drilling program to expand and upgrade the existing resources; obtaining an Arizona
Protection Permit and the Underground Injection Control Permit for Class III Wells ; an ISCR pilot test program designed to
further investigate overall metal recoveries, connectivity between wells, refine well field design, and determine the extent of
rock stimulation if required; and a recommended budget estimated to be $US15.5 million.
In connection with the forward-looking information contained in this news release, Copper Fox and its subsidiaries have made
numerous assumptions regarding, among other things: the geological advice that Copper Fox has received is reliable and is
based upon practices and methodologies which are con sistent with industry standards and the reliability of historical reports .
While Copper Fox considers these assumptions to be reasonable, these assumptions are inherently subject to significant
uncertainties and contingencies.
5
Additionally, there are known and unknown risk factors which could cause Copper Fox’s actual results, performance, or
achievements to be materially different from any future results, performance or achievements expressed or implied by the
forward-looking information contained herein. Known risk factors include, among others: the diamond drilling program may
not result in expand ing or upgrading the existing resources or be completed at all ; the Arizona Protection Permit and the
Underground Injection Control Permit for Class III Wells may not be obtained; the ISCR pilot test program may not result in
any significant improvements in overall metal recoveries, demonstrate connectivity between wells, re visions to well field
design, or determine the extent of rock stimulation if required; and the estimated $US15.5 million budget to complete the
program may not be accurate ; the financial markets and the overall economy may deteriorate; the need to obtain additional
financing and uncertainty of meeting anticipated program milestones; uncertainty as to timely availability of permits and other
governmental approvals.
A more complete discussion of the risks and uncertainties facing Copper Fox is disclosed in Copper Fox's continuous disclosure
filings with Canadian securities regulatory authorities at www.sedar.com. All forward-looking information herein is qualified
in its entirety by this cautionary statement, and Copper Fox disclaims any obligation to revise or update any such forward -
looking information or to publicly announce the result of any revisions to any of the forward -looking information contained
herein to reflect future results, events, or developments, except as required by law.