Nickel Creek Platinum Announces Positive PFS for its Nickel Shäw Project
Nickel Creek Platinum Announces Positive PFS for its Nickel
Shäw Project
TORONTO, August 24, 2023 - Nickel Creek Platinum Corp. (TSX: NCP) ( OTCQB: NCPCF)
("Nickel Creek" or the "Company") is pleased to announce the results of a positive pre-feasibility
study (“PFS”) at its 100% -owned Nickel Shäw Project (the “Project”) located in the Yukon,
Canada. The PFS has been prepared by AGP Consultants Inc. (“AGP”). The estimated Project
after-tax net present value (“NPV”) at a 5% discount rate is $143 million with an after-tax internal
rate of return (“IRR”) of 5.8%. All dollars are expressed in Canadian dollars unless otherwise
stated.
Stuart Harshaw, President and CEO of Nickel Creek commented: "The PFS is an important
milestone in realizing the opportunity the Nickel Shäw Project represents in the critical mineral
space where it can provide nickel and copper to take advantage of the strong nickel market for
EV batteries. The sensitivity to energy costs illustrates how working with the different levels of
government can lead to a significant improvement in value, especially when combined with the
previously announced intention of the Federal government to provide a tax incentive for critical
mineral projects such as Nickel Shäw. Moving forward, our focus will be to continue to add value
to the project through work on identified key economic areas of opportunity and continued mineral
exploration success while advancing towards a feasibility study.”
Project PFS Highlights
• $143 million after-tax NPV using a 5% discount rate and an IRR of 5.8% at the following
commodity prices : nickel - US$11.00/pound (“lb”); c opper – US$4.00/lb; palladium –
US$2,100/troy ounce (“troy oz”); platinum – US$1,000/troy oz; cobalt – US$23/lb; and gold –
US$1,800/troy oz, each using a 0.75 Canadian to US exchange rate.
• Life of mine (“LOM”) after-tax cash flow of approximately $1.7 billion with an after-tax payback
period of 12.7 years.
• Pre-production capital cost of approximately $1.7 billion, with a construction period of 3.0
years.
Project Opportunities
• If paying Yukon grid rates of $0.11/kWhr, the after-tax NPV at a 5% discount rate increases
by $324 million to $467 million (see NPV sensitivities section below for additional information).
• The Company’s after-tax NPV at a 5% discount rate increases from $143 million to $336
million if the Canadian tax incentive for critical mineral companies is enacted (see Investment
Tax Credit for Clean Technology Manufacturing section below for additional information).
• The Company plans to further investigate the opportunity of carbon tax offsets associated with
carbon sequestration in the tailings facility with ongoing testwork and analysis.
Mineral Resource
On June 1, 2023, the Company announced an updated mineral resource estimate with an
effective date of April 3, 2023:
Notes:
Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
Summation errors may occur due to rounding.
Effective Date is April 3, 2023.
Mineral Resources amenable to open pit extraction are reported within an optimized containing shell.
Average grade calculations on this table are impacted by rounding.
Tonnages are reported in units of 1,000 metric tonnes (Ktonnes).
Contained Base Metal reported in units of 1,000,000 lbs, M Lbs.
Contained Precious Metal reported in units of 1,000 troy ounces, K Ozs.
Metal Prices for Resource Determination in US$
Nickel: $12.10/lb; Copper: $4.45/lb; Cobalt: $25.30/lb; Palladium: $2,415/troy oz; Platinum: $1,150/troy oz; Gold: $2,015/troy oz.
Net Smelter Return (NSR) cut-off grades range from $17.30 to $17.61 Canadian dollars depending on Bulk Con and Split Con
Mining costs, vary by bench, separately for ore and waste:
Base waste mining cost @1330m = C$2.26/t, 10 m bench incremental cost above = C$0.004/t, 10 m bench incremental cost
below = C$0.02/t
Base ore mining cost @1330m = C$1.99/t, 10 m bench incremental cost above = C$0.019/t, 10 m bench incremental cost below
= C$0.015/t
Process and G&A costs: Bulk con – C$17.30/t; Split con = C$17.61/t
Calculated process recoveries by concentrate type:
Ni Cu Co Pd Pt Au
Bulk con: Eq1 Eq2 57.0% 54.0% 47.8% 74.4%
Cu con: Eq3 Eq4 3.36% 3.19% 0.91% 23.58%
Ni con: Eq5 Eq6 53.64% 50.81% 46.89% 50.82%
where: Eq1 = Ni recovery to Bulk Con = MIN (23.21*LN(X)+30.362,88)
where X = (%S-%Cu)/%Ni Capped at 12.0%
Eq2 = Cu recovery to Bulk Con = ((Cu-0.06)/Cu)) *100, Constant tail at 0.06% Cu
Eq3 = Ni recovery to Cu Con=Ni recovery to achieve 25.6% Cu and 1.1% Ni grades in Cu Con
Eq4 = Cu recovery to Cu Con = Cu recovery to Bulk Con * 0.623
Eq5 = Ni recovery to Bulk Con – Ni recovery to Cu Con
Eq6 = Cu recovery to Bulk Con – Cu recovery to Cu Con
Capping of grades varies based on lithology for each metal.
The density is assigned based on lithology and varies between 2.76 g/cm3 and 3.38 g/cm3.
Ni Cu Co Pd Pt Au Mg S
Class Ktonnes % % % g/t g/t g/t % %
Measured 122,363 0.25 0.15 0.014 0.23 0.24 0.05 16.03 0.78
Indicated 314,332 0.26 0.13 0.014 0.24 0.22 0.04 17.26 0.64
Total M+I 436,695 0.26 0.13 0.014 0.23 0.22 0.04 16.92 0.68
Inferred 114,016 0.27 0.13 0.015 0.25 0.20 0.04 17.46 0.69
Ni Cu Co Pd Pt Au
Class Ktonnes M Lbs M Lbs M Lbs k Ozs k Ozs k Ozs
Measured 122,363 679 411 38 905 944 184
Indicated 314,332 1,792 871 99 2,385 2,197 361
Total M+I 436,695 2,471 1,281 137 3,290 3,141 545
Inferred 114,016 668 339 37 916 733 128
Metal Grades
Contained Metal
Project Description
The Company’s flagship asset is its 100%-owned Nickel Shäw Ni-Cu-Co-PGM Project, located in
southwestern Yukon, Canada. The Nickel Shäw Project contains the Company’s core Ni-Cu-Co-
PGM Wellgreen deposit, as well as the Arch, Burwash, Formula, Musk and Quil l claims. The
Wellgreen deposit is a polymetallic deposit with mineralization that includes the significant co-
occurrence of nickel, copper, cobalt, platinum group metals (“PGMs”) and gold.
The Nickel Shäw property contains an extensive Ni -Cu-Co-PGM mineralized system hosted by
mafic/ultramafic intrusions related to Triassic -age flood basalts . With over 2.4 billion pounds of
nickel, 1.2 billion pounds of copper, 6.9 million ounces of PGMs and 137 million pounds of cobalt
in the measured and indicated mineral resource categories, Nickel Shäw is one of the largest
undeveloped nickel projects in North America not controlled by a major mining company.
The PFS contemplates that the Nickel Shäw open pit would be mined using conventional open
pit methods, with a LOM of over 19 years. From the open pit the ore would be trucked to a primary
crusher located adjacent to the pit and conveyed out of the valley t o a concentrator designed to
process 45,000 tonnes per day (“tpd”) of ore. The ore would be fed into a conventional Ni -Cu-
PGM flotation concentrator designed to produce a bulk Ni-Cu-PGM concentrate “Bulk conc” or
alternatively into split concentrates. The split concentrates would be a Ni concentrate “Ni conc”
and a Cu concentrate “Cu conc”, as economics dictate. Average annual LO M concentrates
production (“dmt”) is expected to be 103,100 dmt of Bulk conc, 95,000 dmt of Ni conc and 19,600
of dmt Cu conc. Total LOM payable metal production includes the following:
• 614.3M lbs nickel;
• 281.5M lbs copper;
• 21.5 M lbs cobalt;
• 626,500 troy ounces platinum;
• 743,400 troy ounces palladium; and
• 174,400 troy ounces gold.
The tailings would be stored in a tailings storage facility adjacent to the concentrator. Concentrate
would be transported by truck 480 km to the Port of Skagway Ore Terminal. Power will be primarily
sourced from a liquified natural gas (“LNG”) power plant.
Social & Environmental
The Nickel Shäw Project lies within the Kluane First Nation (“KFN”) core area as defined under
the Umbrella Final Agreement between the Government of Canada, Government of Yukon and
the Council of Yukon First Nations. Effective August 1, 2012, an Exploration Cooperation
Agreement was signed between the KFN and the Company. The KFN and the government of the
Yukon Territory have provided very good support for the Nickel Shäw Project.
Ultramafic rocks from the project (in the form of tailings and waste rock) are being assessed for
their ability to capture and store carbon. Test work conducted in 2022 confirmed the presence of
brucite (a magnesium-rich mineral known to react quickly with CO2 in air) in a subset of samples.
On a mass basis, from the ac hieved reactivity in the testwork, this may enable maximum
sequestration of 2.1 kt CO2 per Mt tailings. The C ompany is evaluating further work which will
include the creation of a mineralogy model based on the project’s geochemical database to
assess the s patial distribution of rocks within the Wellgreen deposit that have high potential to
sequester carbon (see news release dated December 15, 2022 for additional details).
Summary of PFS Results
Pre-Tax NPV (5%), IRR $547 million, 7.7%
After-Tax NPV (5%), IRR $143 million, 5.8%
Undiscounted After-Tax Cash Flow (LOM) $1.65 billion
After-Tax Payback Period 12.7 years
Life of Mine (LOM) 19.1 years
Capital Cost
- Initial
- Sustaining
- T otal LOM
$1.7 billion
$0.6 billion
$2.3 billion
Operating Cost $30.22 /mt milled
Mill Throughput 45,000 tpd
Initial 5 Year Annual Average Metal
Production
- Nickel
- Copper
- Cobalt
- Platinum
- Palladium
- Gold
29.1 M lbs
9.1 M lbs
1.1 M lbs
27,400 troy oz
36,200 troy oz
7,700 troy oz
Life of Mine Strip Ratio (W:O) 1.93
Based on the assumed commodity prices noted above, the LOM revenue by metal is as follows:
nickel – 62%; palladium – 14%; copper – 10%; platinum 6%; cobalt – 5% and gold – 3%.
NPV Sensitivities
The discount rate sensitivity is as follows:
Discount Rate After-tax NPV
0% $1.7 billion
5% - base case $143 million
10% ($459) million
Sensitivity to Nickel and Copper Prices
The after-tax NPV ($Million’s) at a 5% discount rate:
Nickel Price (US$)
Copper (US$) $8.00 $9.00 $10.00 $11.00 $12.00 $13.00 $14.00
$ 3.00 (1,003) (633) (306) 14 325 628 925
$ 3.25 (961) (599) (273) 47 357 658 955
$ 3.50 (918) (566) (240) 79 388 689 985
$ 3.75 (876) (532) (207) 111 419 720 1,015
$ 4.00 (834) (498) (174) 143 450 751 1,045
$ 4.25 (796) (465) (141) 175 481 781 1,075
$ 4.50 (762) (431) (108) 207 512 811 1,105
Sensitivity to Energy Power Costs
The pre-tax and after-tax NPV ($Million’s) at a 5% discount rate:
Power Cost ($kWhr)
Base
case
$0.09 $0.11 $0.13 $0.15 $0.17 $0.194 $0.21
Pre-tax NPV
($Million's) 1,106 998 891 784 676 547 461
After-tax NPV
($Million's) 543 467 391 314 237 143 80
Pre-tax IRR 10.4% 9.9% 9.4% 8.9% 8.4% 7.7% 7.3%
After-tax IRR 8.2% 7.7% 7.3% 6.8% 6.4% 5.8% 5.5%
Investment Tax Credit for Clean Technology Manufacturing
The Canadian 2023 federal budget proposed the introduction of a 30% refundable investment tax
credit for investments in eligible property associated with eligible activities for clean technology
manufacturing and processing, as well as critical mineral extraction and proces sing (the “Clean
ITC”). The Clean ITC would apply to investments in certain depreciable property that is used all
or substantially all for eligible activities. This would generally include machinery and equipment,
including certain industrial vehicles and related control systems used in manufacturing,
processing or critical mineral extraction. A portion of the Clean ITC would be recovered if eligible
property is subject to a change in use or sold within a certain period of time.
As of this date, there are no specific details regarding the proposed Clean ITC and has not been
legislated. Based on assumptions on the capital that could be eligible for the ITC, if the Company
was able to utilize the 30% Clean ITC, the Company estimates that the after-tax NPV for the
Project at a 5% discount rate would improve from $143 million to $336 million and the after -tax
IRR would improve from 5.8% to 7.2%.
CAPEX and OPEX
The initial capital expenditure contemplated in the PFS , to be incurred over the three-year pre-
production period of the Project, amounts to approximately $1.7 billion, with the sustaining capital
over the remainder of LOM amounts to approximately $0.6 billion. The LOM capital expenditure
is summarized as follows:
Capital ($Million’s)
Pre-Production Sustaining Total LOM
Open Pit 399 205 604
Processing 510 5 515
Infrastructure 353 258 611
Indirects 245 58 303
Environmental - 52 52
Contingency 180 60 240
Total 1,687 638 2,325
Operating Costs
The LOM operating costs are summarized as follows:
$/mt Milled
Processing 17.32
Mining 7.30
G&A 2.43
Sub-total 27.05
Concentrate Trucking 2.34
Carbon Tax 0.83
Total 30.22
Future Opportunities and Value Enhancements
The PFS also identified a number of potential optimizations to the Project. These include:
• Working with energy providers and Yukon government and other stakeholders on an energy
strategy to reduce the costs for the project;
• Additional metallurgical testwork to improve overall recoveries of all payable metals where a
1% recovery improvement represents approximately an after-tax $111 M improvement to the
NPV at a 5% discount rate; and
• Continue drilling on the Arch target to define the potential resource w hich could provide the
opportunity for an early project higher grade feed that may improve overall financial results.
About Nickel Creek Platinum Corp.
Nickel Creek Platinum Corp. (TSX: NCP; OTCQB: NCPCF) is a Canadian mining exploration and
development company advancing its 100% -owned Nickel Shäw Project (“Project”). The Project
has exceptional access to infrastructure, located three hours west of Whitehorse via the paved
Alaska Highway, which further offers year -round access to deep-sea shipping ports in southern
Alaska.
The Company is led by a management team with a proven track record of successful discovery,
development, financing and operation of large-scale projects. Our vision is to create value for our
shareholders by becoming a leading North American nickel, copper, cobalt and PGM producer.
Qualified Persons
The PFS was overseen by AGP and the technical information disclosed in this news release was
reviewed and approved by Gordon Zurowski of AGP. Mr. Zurowski is a " qualified person" as
defined in NI 43-101 - Standards of Disclosure for Mineral Projects (“NI 43-101”) and an
independent consultant to the Company. The scientific and technical information disclosed in this
news release in relation to metallurgical testing, including with respect to 2022-23 variability
testwork, was reviewed and approved by Gordon Marrs, P. Eng., of XPS who is a " qualified
person" as defined in NI 43-101 and an independent consultant to the Company.
All other scientific and technical information disclosed in this news release was reviewed and
approved by Cameron Bell , Nickel Creek's Geological Consultant and a " qualified person" as
defined in NI 43-101. Please see the technical report (September 2018) filed under the Company's
profile at www.sedar.com, for a description of the Company's data verification and QA/QC
procedures.
Cautionary Note Regarding Forward-Looking Information
This news release includes certain information that may be deemed "forward-looking information".
Forward-looking information can generally be identified by the use of forward-looking terminology
such as "may", "will", "expect", "intend", "believe", "continue", "plans" or similar terminology, or
negative connotations thereof. All information i n this release, other than information of historical
facts, including, without limitation, regarding the results of technical test work, the estimated
mineral resource, the prospect of any future potential economic viability of the Project, future
commodity prices and the potential for them to improve, that a feasibility study will ever be
commenced and completed, the potential to identify additional mineralization beyond the known
resource, timing of further work on the Project, future demand for nickel and copper concentrates,
future demand for battery products, statements concerning the availability and impact of the Clean
ITC, the ability of the Company to identify additional opportunities to create shareholder value,
and general future plans and objectives for the Company and the Project, are forward-looking
information that involve various risks and uncertainties. Although the Company believes that the
expectations expressed in such forward-looking information are based on reasonable
assumptions, such expectations are not guarantees of future performance and actual results or
developments may differ materially from those in the forward-looking information.
This news release also contains references to estimates of mineral resources. The estimation of
mineral resources is inherently uncertain and involves subjective judgments about many relevant
factors. Mineral resources that are not mineral reserves do not have demonstrated economic
viability. The accuracy of any such estimates is a function of the quantity and quality of available
data, and of the assumptions made and judgments used in engineering and geological
interpretation, which may prove to be unreliable and depend, to a certain extent, upon the analysis
of drilling results and statistical inferences that may ultimately prove to be inaccurate. Mineral
resource estimates may have to be re-estimated based on, among other things: (i) fluctuations in
nickel, copper or other mineral prices; (ii) results of drilling; (iii) results of metallurgical testing and
other studies; (iv) changes to proposed mining operations, including dilution; (v) the evaluation of
mine plans subsequent to the date of any estimates; and (vi) the possible failure to receive or
maintain required permits, approvals and licences.
For more information on the Company and the key assumptions, risks and challenges with respect
to the forward-looking information discussed herein, and about our business in general, investors
should review the Company's most recently filed annual information form, and other continuous
disclosure filings which are available at www.sedar.com. Readers are cautioned not to place
undue reliance on forward-looking information. The Company does not undertake to update any
forward-looking information, except in accordance with applicable securities laws.
Nickel Creek Contact:
Stuart Harshaw
President & Chief Executive Officer
1-416-304-9318