St. Augustine Announces Positive Results of the Kingking Copper-Gold Project Updated Preliminary Feasibility Study NPV7% of $4.18 Billion After-tax IRR of 34.2% at $4.30/lb Copper / $2,150 Gold 1.9 year Payback of Initial Capital Costs
1
July 31, 2025
St. Augustine Announces Positive Results of the
Kingking Copper-Gold Project Updated Preliminary
Feasibility Study
NPV7% of $4.18 Billion
After-tax IRR of 34.2% at $4.30/lb Copper / $2,150 Gold
1.9 year Payback of Initial Capital Costs
Initial Capital Estimate of $2.37 Billion
After-tax Benefit Cost Ratio of 1.8
Reserve Estimate of 960 million Tonnes
849 million Tonnes of Proven and Probable Milling Reserves
and 111 million Tonnes of Proven and Probable Leaching
Reserves
Material Regulatory Approvals in Place
2
Equivalent Mill Copper Grade of 0.83% for the First Five
Years of Milling and 0.58% for the First Twenty Years of
Milling
Payable Copper and Gold Production is Estimated to be 4.4
billion Pounds (2.0 million tonnes) and 6.9 million ounces
(214,000 kilograms) over a 38-Year Mine/Process Life, with
Cash Costs of $2.06 per Equivalent Pound of Copper and C1
Cash Costs of $0.32 per Pound of Copper Net of Gold Credits
Annual Production Average in the first 5 years will be 284
million Pounds (129,000 tonnes) of Payable Copper in cathode
and concentrate and 333,000 Ounces (10,340 kilograms) of
Payable Gold in Concentrate and Doré metal.
Total MPSA Tenement and Land Area St. Augustine Controls
for Development has been increased from 1,656 Hectares to
Greater than 2,976 Hectares.
Planned Tradeoff and Optimization Studies Focus on Chloride
Leach to support Low Grade Sulfide Stockpile Copper
production at the beginning of mine life / Improved Mill
Recoveries / Improved Crushing and Grinding Circuit
efficiency for levelized mill throughput at total plant capacity
3
St. Augustine plans to move the large scale open pit Kingking
project through Definitive Feasibility and into production on
an optimized schedule.
Manila, Philippines, July 31, 2025 – St. Augustine Gold and Copper Limited (TSX:SAU) (“St.
Augustine” or the “Company”) is pleased to announce the results of the updated Preliminary
Feasibility Study (“PFS”) of the Kingking Copper-Gold Project located in Pantukan, Davao de Oro,
Philippines. The updated Pre-Feasibility Study allows the Company to initiate work on the Definitive
Feasibility Study and expedite the start of construction. The results of the PFS demonstrate extremely
robust economics, generating an estimated post-tax net present value ("NPV") of $4.18 billion and
internal rate of return ("IRR") of 34.2%. The benefit-cost ratio (BCR) is 1.81
The Company’s senior management team led by Mr. Michael G. Regino, Chief Operating
Officer, Mr. Andrew J. Russell, Project Director, and Mr. Nico Paraskevas, Executive Director,
completed the effort over the last 14 months.
Mr. Regino commented: “The update to the Pre-Feasibility Study for Kingking is a long-awaited
milestone for our shareholders, especially in the context of recent changes to the Philippine
mining regulatory structure which have paved the way for a world class project development.
The benefit of the project to the Philippine economy as well as the local communities cannot be
overstated. The location in Southeast Asia is enviable with direct ship access to the largest
copper market on earth. We look forward to participating in these critical metals supply
chains.”
Mr. Regino further stated: “The first 5 years of Kingking gold production will make it one of
the top 25 worldwide gold producers at more than 333,000 oz per year, excluding its substantial
copper production. The combined copper and gold production brings Kingking into the top 10
copper producing mines on a copper equivalent basis at more than 204,000 equivalent tonnes
per year.”
The Company believes that following completion of the update to the PFS, the opportunity to
move the Kingking project through the Definitive Feasibility process and into production can
soon be realized. Mr. Russell noted “This project will produce copper net of by-product credits
at one of the lowest rates of any operation worldwide. The tradeoff studies and recommendations
provide a clear path to improved efficiencies, levelized production, and operational excellence.
We have some of the world’s best engineering firms supporting us in this endeavor.”
Mr. Paraskevas further stated: “Open pit mining projects of the scale of Kingking are rare, and
1 The benefit cost ratio (BCR) is calculated by dividing the after-tax net present value (at 7% discount) of $4.18 billion by
the initial capital cost plus sustaining capital cost (at 7% discount) of $2.28 billion.
4
even more so considering that the Kingking project has substantially completed applicable
permitting requirements and is essentially shovel ready. We are very pleased with the results of
the Preliminary Feasibility Study, which confirm the strong technical and economic potential of
our Kingking project. These results reinforce our confidence in delivering value to our
stakeholders and further demonstrate the significant opportunity that Kingking represents for
the region and our shareholders. We look forward to advancing the project towards a definitive
feasibility study and continuing our engagement with stakeholders and partners as we progress.”
Permitting Status
The Environmental Impact Statement (EIS) and Declaration of Mine Project Feasibility
(“DMPF”) were submitted to the Philippine Government in 2012. The Environmental
Compliance Certificate (ECC) was granted in February 2015 (EIS approval) and Declaration of
Mining Project Feasibility (DMPF) was approved in January 2016. The Company has
confirmed with the Mines and Geosciences Bureau (MGB) and Environmental Management
Bureau (EMB) that the DMPF and ECC are in good standing. Additionally, as required by the
EMB, the Company has secured ISO 14001: 2015 Certification for Environmental Management
System (EMS) in 2018, which remains valid. The Mineral Processing Permit (MPP) is currently
lapsed because of the Company’s inability to proceed to the development of the Kingking Project
due to a combination of regulatory restrictions, including the 2017 open pit mining ban which
was only lifted in late December 2021, and the operational disruptions caused by the COVID-19
pandemic. These unforeseen events significantly delayed the commencement of the Kingking
Project. The Company is now actively working to complete the requirements to secure the
renewal of its MPP.
Key Project Indicators for the First 23 years of Project Life are illustrated below: Mine
development and construction start in Year 1 and continues into Year 2 with some heap leach
ore stockpiled. Heap Leach and SX-EW construction complete in Year 2 and SX-EW cathode
is produced in Year 3. Mill construction is completed in Year 3, and copper-gold concentrate is
produced in Year 4. Gold Doré bars from gravity concentrate are produced starting in Year 4.
Average annual production during the first five years is projected at 284 million pounds (129,000
tonnes) of payable copper—produced as cathode and concentrate—and 333,000 ounces (10,340
kilograms) of payable gold in concentrate and doré. All cathode production is 100% payable, while
copper concentrate payability is subject to standard market smelter terms, typically ranging from
96.5% to 98%, which have already been factored into the project valuation.
5
Figure 1 – Annual Mining of Ore and Waste, LOM W:O Ratio 0.87.2
2 The LOM waste to ore ratio is from the IMC mine schedule file dated December 23, 2023.
6
Figure 2 – Annual Mill Equivalent Copper Ore Grade, 0.83% for First 5-Years3
3 The equivalent copper grade is the weighted average over the first five years of mill operations, accounting for copper in
concentrate, tailings leach cathode, and copper equivalent from gold in concentrate and bullion. It is calculated by dividing
the total equivalent copper (in tonnes) by the total ore treated.
7
Figure 3 – Annual Equivalent Pounds of Payable Cu, Averages 436 million lbs. for Years 4-84
4 The figure represents the average equivalent payable copper produced over Years 3 to 8, including Heap Leach cathode
from Year 3, divided by 5. Excluding the Year 3 Heap Leach cathode results in a weighted average of 427,835 klb/year.
8
Figure 4 – Annual C1 Costs, USD (2024 figures) per Pound of Equivalent Payable Copper5
Figure 5 – Cumulative, by year, Net Present Value at 7% Discount Rate, Shows Rapid Project
Payback
5 These costs include the following: concentrate shipping, smelting and refining; cathode shipping; gold shipping and
refining, mine site operating costs.