Snippet from chairman’s statement4 Jul 2025 11:50
‘While we are not in the business of creating a political chat forum, it would be unrealistic to say that we are not monitoring current events with huge interest. We have been hoping for some time that the US would react to the fact that around 45% of its annual refined copper consumption is imported. We are therefore very encouraged that the Trump Administration has decided to address this issue and take steps to increase domestic production of critical minerals, and copper in particular.
At the time of writing, our main basket of metals is trading at or close to historically high prices. As mentioned before, due to Covid and the Ukraine war's disruptions, we took the opportunity to redraft the Pre-Feasibility Study (''PFS'') for our Empire open-pit copper, gold and silver project in Idaho USA, streamlining it into a more compact and efficient process. The PFS that we published in September 2024 has been worth the wait, generating net (after repaying capex) pre-tax cashflow of $153 million over an 8-year mine life, using $4.45/lb copper, $2,325/oz gold and $27.25/oz silver. This compares with initial capital expenditure of $62.6 million, and also produces a 5% Net Present Value ('NPV') of $105 million and Internal Rate of Return ('IRR') of 46%. If we adjust the precious metal prices to current ($3,350/oz gold and $34.50/oz silver), the net pre-tax cashflow increases to $204 million, the NPV to $143 million and the IRR to 57%.
This is no mean achievement. The copper equivalent grade of 0.66% is higher than the global "in production" grade of 0.53% and significantly higher than the estimated 0.39% for mines under development. Relative costs are also competitive. Total cash costs at Empire, including royalties, are forecast at $2.44/lb. These compare favourably with Cerro Verde and Copper Mountain ($2.58), Morenci ($2.66), Bagdad ($2.73) and Olympic Dam ($2.88), to name a few (source: S & P Capital IQ, copper total cash cost 2024). Our place beckons amongst western copper producers.’
_______
A NPV of $143m with up-to-date gold and silver prices but just $4.45/lb for copper (it’s $5/lb today) - that’s 11 times the current mcap.