News Feed Item

Black Iron Files Re-scoped Preliminary Economic Assessment Report for Phased Build Showing Post Tax 36.1% IRR and NPV of US$1.6 Billion

TORONTO, ONTARIO -- (Marketwired) -- 12/14/17 -- Black Iron Inc. ("Black Iron" or the "Company") (TSX:BKI)(OTC PINK:BKIRF) has filed on SEDAR its National Instrument 43-101 Technical Report entitled "Preliminary Economic Assessment of the Re-scoped Shymanivske Iron Ore Deposit" effective November 21, 2017 (the "re-scoped PEA") for its Shymanivske iron ore project located in Kryvyi Rih, Ukraine (the "Project").

The re-scoped PEA is based on a two-phased build out of the mine and production plant with the first phase operation producing 4MT per year of ultra high-grade 68% iron concentrate expanding to 8MT per year starting in the fifth year of production. By phasing the build, it significantly reduces the up-front construction costs of the Project thus increasing the projected returns of the Project. The Project is able to exhibit superior projected economics due to its proximity to major infrastructure including, railway, electrical power and a deep-sea port.

A long-term iron ore benchmark price of US$61.88/t for products containing 62% iron was used in the re-scoped PEA and adjusted using the three-month average trailing spot iron premium of US$7.21 per 1% Fe above 62% as of November 7, 2017. Based on this pricing, the Project forecasts a pre-tax unlevered IRR of 42.6% and a NPV of US$2,115 million using a 10% discount rate as seen in the table below. The after-tax unlevered IRR using this price and premium is 36.1% and NPV is US1,662 million.

Matt Simpson, Black Iron's CEO, commented: "The long-term price used in the re-scoped PEA is lower than the December month to date average price of US$69.95/t as reported by Metal Bulletin, which as seen in the table below results in significant investor return projections. Further, once debt leverage is added, the projected returns should further increase."

Pre-Tax IRR and NPV at 10% Discount Rate                                    
Sensitivity to Base 62% Fe CFR and %Fe Grade Premium                        
62% Fe                                                                      
$/dmt            Fe Premium ($/dmt per 1% Fe)                               
                    $4.00     $5.00     $6.00     $7.21     $8.00     $9.00 
$50.00  IRR          22.2%     26.4%     30.4%     35.2%     38.2%     41.9%
        NPV10%   $   706M  $   977M  $ 1,249M  $1,577 M  $ 1,792M  $ 2,063M 
$61.88  IRR          30.4%     34.3%     38.1%     42.6%     45.5%     49.1%
        NPV10%   $ 1,243M  $ 1,515M  $ 1,786M  $ 2,115M  $ 2,329M  $ 2,600M 
$70.00  IRR          35.6%     39.4%     43.1%     47.6%     50.4%     53.9%
        NPV10%   $ 1,611M  $ 1,882M  $ 2,153M  $ 2,482M  $ 2,696M  $ 2,967M 
$80.00  IRR          41.9%     45.6%     49.2%     53.5%     56.3%     59.7%
        -------------------------------------  -----------------------------
        NPV10%   $ 2,063M  $ 2,334M  $ 2,606M  $ 2,934M  $ 3,148M  $ 3,420M 
$90.00  IRR          48.0%     51.8%     55.1%     59.3%     62.0%     65.4%
        NPV10%   $ 2,515M  $ 2,787M  $ 3,058M  $ 3,386M  $ 3,601M  $ 3,872M 

Conditions considered to be extreme (combinations of low and high 62% benchmark price and %Fe grade premium) are highlighted in brown in the above table as they are considered unlikely to occur.

The table below shows the highlights from the re-scoped PEA, which are further elaborated in the detailed technical report filed on www.sedar.com under the Company's profile.

PEA Highlights (all currency is US$)

IRR (pre-tax unlevered)IRR (after-tax unlevered)                       36.1%
NPV at 10% discount (pre-tax unlevered)NPV at 10% discount     $2.12 billion
 (after-tax unlevered)                                         $1.66 billion
                                                                   2.6 years
Projected Years to Payback Projected Years to Payback              2.9 years
                                                                        4 Mt
Annual Production Rate: Phase 1 Phase 2                                 8 Mt
                                                              $435.8 million
Capital Cost to build: Phase 1 Phase 2                        $312.2 million
Long Term Benchmark Iron Ore Price (62% Fe CFR Port in China)    $61.88 /dmt
Final Product Iron Grade                                              68% Fe
Black Iron Projected Sale Price FOB Ukraine Port                            
 Yuzhny(Including product quality adjustments and net                       
 shipping costs)                                                  $97.19/dmt
Life of Mine FOB OPEX (Includes mining, beneficiation, rail,                
 ship loading and G&A costs)                                        $31.46/t
Proposed Initiation of Phase 2 Construction Post Phase 1                    
 Startup                                                              Year 3
Estimated Mine Life (based on in-pit resources)                     20 Years

The re-scoped NI 43-101 PEA Report replaces the Company's 2014 bankable feasibility study ("2014 BFS") as the current technical report for the Project. Significant portions of the PEA remain unchanged from the 2014 BFS, including sections relating to geology, exploration, drilling, sampling and data verification, and the mineral resource estimate. Consistent with practice in the industry, this PEA has been prepared with an engineering accuracy of +/-35%. Please see the Company's press release dated November 21, 2017 for a summary of the assumptions used in the re-scoped PEA.

Re-scoped Preliminary Economic Estimate Study Report

The re-scoped PEA has been prepared in accordance with the guidelines of National Instrument 43-101 by the independent firms BBA Inc. and Watts, Griffis and McOuat Limited (with the individual authors identified below) and is effective as of November 21st, 2017. The results of the re-scoped PEA are based on 100% ownership of the Project by Black Iron.

Qualified Persons

The contents of this press release have been reviewed and approved by Qualified Persons, as follows:

--  Angelo Grandillo, P. Eng. of BBA Inc. QP for Study Supervisor. 
--  Jeffrey Cassoff, P.Eng. of BBA Inc. QP for In-Pit Resource estimate and
    mining engineering. 
--  Michael Kociumbas, P.Geo. and Rick Risto, P.Geo., Watts, Griffis and
    McOuat Limited, QPs for mineral resources estimate and QA/QC and data

These persons are Qualified Persons as defined by NI 43-101, are independent of Black Iron, and have authored the technical report in respect of the re-scoped PEA.

Cautionary Statement

The PEA is preliminary in nature, and it includes inferred mineral resources that are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as mineral reserves. There is no certainty that the PEA will be realized.

Forward-Looking Information

This press release contains forward-looking information. Forward-looking information is based on what management believes to be reasonable assumptions, opinions and estimates of the date such statements are made based on information available to them at that time, including those factors discussed in the section entitled "Risk Factors" in the Company's annual information form for the year ended December 31, 2016 or as may be identified in the Company's public disclosure from time to time, as filed under the Company's profile on SEDAR at www.sedar.com. Forward-looking information may include, but is not limited to, statements with respect to the Project, the mineralization of the Project, the results of the PEA, the realization of the PEA, the expectations of future cash flows, the expected economics forecast, the geo-political climate in Ukraine, the Company's ability to obtain the requisite land rights for the Project and other requisite permits or approvals, and future plans for the Company's development. Generally, forward looking information can be identified by the use of forward-looking terminology such as "plans", "expects" or "does not expect", "is expected", "budget", "scheduled", "estimates", "forecasts", "intends", "anticipates" or "does not anticipate", or "believes", or variations of such words and phrases or state that certain actions, events or results "may", "could", "would", "might" or "will be taken", "occur" or "be achieved". Forward-looking information is subject to known and unknown risks, uncertainties and other factors that may cause the actual results, level of activity, performance or achievements of the Company to be materially different from those expressed or implied by such forward-looking information, including but not limited to: general business, economic, competitive, geopolitical and social uncertainties; the actual results of current exploration activities; other risks of the mining industry and the risks described in the annual information form of the Company. Although the Company has attempted to identify important factors that could cause actual results to differ materially from those contained in forward-looking information, there may be other factors that cause results not to be as anticipated, estimated or intended. There can be no assurance that such information 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 information. The Company does not undertake to update any forward-looking information, except in accordance with applicable securities laws.

Black Iron Inc.
Derek Wood
Manager, Investor Relations
Tel: +1 (403) 200-3569
[email protected]

Matt Simpson
Chief Executive Officer
Tel: +1 (416) 309-2138

More Stories By Marketwired .

Copyright © 2009 Marketwired. All rights reserved. All the news releases provided by Marketwired are copyrighted. Any forms of copying other than an individual user's personal reference without express written permission is prohibited. Further distribution of these materials is strictly forbidden, including but not limited to, posting, emailing, faxing, archiving in a public database, redistributing via a computer network or in a printed form.

Latest Stories
"Space Monkey by Vivent Smart Home is a product that is a distributed cloud-based edge storage network. Vivent Smart Home, our parent company, is a smart home provider that places a lot of hard drives across homes in North America," explained JT Olds, Director of Engineering, and Brandon Crowfeather, Product Manager, at Vivint Smart Home, in this SYS-CON.tv interview at @ThingsExpo, held Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA.
SYS-CON Events announced today that Conference Guru has been named “Media Sponsor” of the 22nd International Cloud Expo, which will take place on June 5-7, 2018, at the Javits Center in New York, NY. A valuable conference experience generates new contacts, sales leads, potential strategic partners and potential investors; helps gather competitive intelligence and even provides inspiration for new products and services. Conference Guru works with conference organizers to pass great deals to gre...
DevOps is under attack because developers don’t want to mess with infrastructure. They will happily own their code into production, but want to use platforms instead of raw automation. That’s changing the landscape that we understand as DevOps with both architecture concepts (CloudNative) and process redefinition (SRE). Rob Hirschfeld’s recent work in Kubernetes operations has led to the conclusion that containers and related platforms have changed the way we should be thinking about DevOps and...
The Internet of Things will challenge the status quo of how IT and development organizations operate. Or will it? Certainly the fog layer of IoT requires special insights about data ontology, security and transactional integrity. But the developmental challenges are the same: People, Process and Platform. In his session at @ThingsExpo, Craig Sproule, CEO of Metavine, demonstrated how to move beyond today's coding paradigm and shared the must-have mindsets for removing complexity from the develop...
In his Opening Keynote at 21st Cloud Expo, John Considine, General Manager of IBM Cloud Infrastructure, led attendees through the exciting evolution of the cloud. He looked at this major disruption from the perspective of technology, business models, and what this means for enterprises of all sizes. John Considine is General Manager of Cloud Infrastructure Services at IBM. In that role he is responsible for leading IBM’s public cloud infrastructure including strategy, development, and offering m...
The next XaaS is CICDaaS. Why? Because CICD saves developers a huge amount of time. CD is an especially great option for projects that require multiple and frequent contributions to be integrated. But… securing CICD best practices is an emerging, essential, yet little understood practice for DevOps teams and their Cloud Service Providers. The only way to get CICD to work in a highly secure environment takes collaboration, patience and persistence. Building CICD in the cloud requires rigorous ar...
Companies are harnessing data in ways we once associated with science fiction. Analysts have access to a plethora of visualization and reporting tools, but considering the vast amount of data businesses collect and limitations of CPUs, end users are forced to design their structures and systems with limitations. Until now. As the cloud toolkit to analyze data has evolved, GPUs have stepped in to massively parallel SQL, visualization and machine learning.
"Evatronix provides design services to companies that need to integrate the IoT technology in their products but they don't necessarily have the expertise, knowledge and design team to do so," explained Adam Morawiec, VP of Business Development at Evatronix, in this SYS-CON.tv interview at @ThingsExpo, held Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA.
To get the most out of their data, successful companies are not focusing on queries and data lakes, they are actively integrating analytics into their operations with a data-first application development approach. Real-time adjustments to improve revenues, reduce costs, or mitigate risk rely on applications that minimize latency on a variety of data sources. In his session at @BigDataExpo, Jack Norris, Senior Vice President, Data and Applications at MapR Technologies, reviewed best practices to ...
Widespread fragmentation is stalling the growth of the IIoT and making it difficult for partners to work together. The number of software platforms, apps, hardware and connectivity standards is creating paralysis among businesses that are afraid of being locked into a solution. EdgeX Foundry is unifying the community around a common IoT edge framework and an ecosystem of interoperable components.
"ZeroStack is a startup in Silicon Valley. We're solving a very interesting problem around bringing public cloud convenience with private cloud control for enterprises and mid-size companies," explained Kamesh Pemmaraju, VP of Product Management at ZeroStack, in this SYS-CON.tv interview at 21st Cloud Expo, held Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA.
Large industrial manufacturing organizations are adopting the agile principles of cloud software companies. The industrial manufacturing development process has not scaled over time. Now that design CAD teams are geographically distributed, centralizing their work is key. With large multi-gigabyte projects, outdated tools have stifled industrial team agility, time-to-market milestones, and impacted P&L stakeholders.
"Akvelon is a software development company and we also provide consultancy services to folks who are looking to scale or accelerate their engineering roadmaps," explained Jeremiah Mothersell, Marketing Manager at Akvelon, in this SYS-CON.tv interview at 21st Cloud Expo, held Oct 31 – Nov 2, 2017, at the Santa Clara Convention Center in Santa Clara, CA.
Enterprises are adopting Kubernetes to accelerate the development and the delivery of cloud-native applications. However, sharing a Kubernetes cluster between members of the same team can be challenging. And, sharing clusters across multiple teams is even harder. Kubernetes offers several constructs to help implement segmentation and isolation. However, these primitives can be complex to understand and apply. As a result, it’s becoming common for enterprises to end up with several clusters. Thi...
"Infoblox does DNS, DHCP and IP address management for not only enterprise networks but cloud networks as well. Customers are looking for a single platform that can extend not only in their private enterprise environment but private cloud, public cloud, tracking all the IP space and everything that is going on in that environment," explained Steve Salo, Principal Systems Engineer at Infoblox, in this SYS-CON.tv interview at 21st Cloud Expo, held Oct 31 – Nov 2, 2017, at the Santa Clara Conventio...