Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksHorizonte Minerals Regulatory News (HZM)

Share Price Information for Horizonte Minerals (HZM)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 0.325
Bid: 0.30
Ask: 0.35
Change: -0.085 (-20.73%)
Spread: 0.05 (16.667%)
Open: 0.25
High: 0.35
Low: 0.25
Prev. Close: 0.41
HZM Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Vermelho Pre-Feasibility Study

17 Oct 2019 07:00

RNS Number : 1473Q
Horizonte Minerals PLC
17 October 2019

NEWS RELEASE

17 October 2019

VERMELHO PRE-FEASIBILITY STUDY RETURNS NPV OF US$1.7 BILLION AND CONFIRMS LOW COST, LONG LIFE NICKEL SULPHATE PROJECT

Horizonte Minerals Plc, (AIM/TSX: HZM) ('Horizonte' or 'the Company') the nickel developmentcompanyfocusedinBrazil,ispleasedtopublish the results of the Pre-Feasibility Study ('PFS' or the 'Study') for the 100% owned Vermelho Nickel-Cobalt Project ('Vermelho, or 'the Project') inBrazil's Par谩State.

Highlights:

路; TheStudyconfirmsVermelhoasalarge,high-graderesource,with a long mine life and low-cost source of nickel sulphate for the battery industry;

路; The compellingeconomicandtechnicalresultsfromthestudy support further development of the project towards a full Feasibility Study;

路; A 38-year mine life estimated to generate total cash flows after taxation of US$7.3billion[1];

路; An estimated Base Case post-tax Net Present Value1 ('NPV') of US$1.7 billion[2] and Internal Rate of Return ('IRR') of 26%;

路; At full production capacity the Projectisexpectedtoproduceanaverageof25,000 tonnesofnickel and 1,250 tonnes of cobalt per annum utilising the High-Pressure Acid Leach process;

路; Thebasecase PFSeconomicsassumeaflatnickelpriceofUS$16,400pertonne('/t')forthe 38-yearminelife;

路; C1 (Brook Hunt) cash cost of US$8,020/t Ni (US$3.64/lb Ni), defines Vermelho as a low-costproducer;

路; Initial Capital Cost estimate is US$652 million (AACE class 4), including US$97.7 million of contingencies(equating to approximately 18% of capital); and

路; Vermelho is set to deliver significant socio-economic benefits for communities in the Par谩 state,includingover1,800 directjobsintheconstructionphase,and over 600 jobs during operation,aswellasadditionaleconomicandsocialdevelopmentprograms.

Horizonte CEO, Jeremy Martin, commented;

"Iamdelightedtodeliver the Pre-FeasibilityStudyfortheVermelhonickel-cobaltproject which represents another significant milestone delivered by the Company this year.TheStudy now positions Horizonte as a multi-asset nickel developer with a combined NPV in excess of US$2.5 billion at current nickel prices across the Araguaia and Vermelho projects.

The PFS demonstrates that Vermelho can be a significant low-cost supplier of nickel in the form of battery grade nickel-sulphate. Over the 38-year mine life using the Base Case nickel price of $16,400, the operation is expected to generate cash flows after taxation of US$7.3 billion, an IRR of over 26%, and sits on the lower half of the global cost curve. If we apply the long-term Wood Mackenzie nickel price of US$19,800, the project IRR increases to 31% and the NPV to approximately $2.3 billion.

Importantly, the Vermelho project will also produce battery grade cobalt sulphate, another key component for the electric vehicle ('EV') battery industry with 60% of global supply currently sourced from a single country. The consumer driven EV market is trending towards both sustainability and ethically sourced materials, including nickel and cobalt, and we see both of the Company's projects in Brazil as being attractive to end users who are focused on traceable, ethically sourced materials.

With the PFS now successfully completed, the priority now is to identify partners, secure funding and advance the project by undertaking a full feasibility study on Vermelho. We will look to the replicate the success achieved by the Coral Bay Nickel Corporation where the company is currently producing around 20,000 tonnes per year of nickel utilising a twin line HPAL plant. This was a low capex plant which has been operating successfully for the last 15 years.

With a combined contained nickel inventory of over 4 million tonnes and the obvious synergies that come with having two world-class projects within 85 kilometres of each other in a stable and mining friendly jurisdiction, we have further cemented the Company as having one of the largest undeveloped nickel portfolios in the world. With financing discussions underway to commence the construction of Araguaia and Vermelho demonstrating significant economic potential, Horizonte is well positioned, owning two high-quality projects at an advanced stage.

The nickel market fundamentals continue to be positive for the short to long term, driven by robust demand from stainless steel growth and anticipated increase in EV penetration rates. Physical LME metal inventories continue to be drawn down to levels not seen in the last five years. This, combined with a lack of new major projects scheduled to come online in the short term, means that this is an opportune time to develop Vermelho."

Analyst conference call and presentation

Horizontewillhostananalystconferencecallandpresentationtoday, 17October2019,at 11:00 BST. Participants can access the call by dialling one of the following numbers below approximately10minutespriortothestartofthecall.

UK Toll-Free Number: 0800 358 9473

PIN: 91815157#

聽UK Toll Number: +44 3333 000 804

PIN: 91815157#

The presentation will be available for download from the Company's website www.horizonteminerals.com or by clicking on the link below:

https://www.anywhereconference.com?Conference=301302216&PIN=91815157&UserAudioMode=DATA

A recording of the conference call will subsequently be available on the Company's website.

Vermelho Pre-Feasibility Study Detailed InformationProject Summary

The Project is located in the north-western Brazilian state of Par谩 in the Caraj谩s Mining District, approximately 85 kilometres ('km') north-west of the Company's 100% owned Araguaia North Project.

The Project comprises a planned 38 year operation with an open pit nickel laterite mining operation that mines a 141.3聽million tonne (Mt) Probable Mineral Reserve (at a cut-off of 0.7% Ni) to produce 924,000 tonnes of nickel contained in nickel sulphate, 36,000 tonnes of cobalt contained in cobalt sulphate and a saleable by-product, kieserite (a form of fertiliser) of which 4.48聽Mt are produced. The project will utilise a hydro-metallurgical process comprised of a beneficiation plant where ore is upgraded prior to being fed to a High-Pressure Acid Leach (HPAL) and refining Plant which produces the sulphates. The plant will be constructed in two phases, with an initial capacity of 1聽Mt per annum (Mt/a) autoclave feed (Stage 1), then after three years of production, a second process train (Stage 2 Expansion) will be constructed effectively doubling the autoclave feed rate to 2聽Mt/a. The Stage 1 plant and project infrastructure will be constructed over a 31-month period. The nickel and cobalt sulphate products will be transported by road to the port of Vila do Conde (the same facility planned for Araguaia) for sale to overseas customers. The kieserite will be transported to consumers within Par谩 state.

The engineering has been developed for the process plant, mining, infrastructure and utilities to support capital ('capex') and operating expenditure ('opex') estimates to an Association for the Advancement of Cost Engineering (AACE) class 4 standard. This means that capex and opex estimates have a combined accuracy of between -25% and +20% at a confidence level of 50%. The capex and opex are dated Q2 2019 and are exclusive of future escalation.

Theresultsofthe PFSdemonstratethatVermelhoshowspositiveeconomics (Table 1,below).

Table 1: Key Feasibility Study Project Economic Indicators (post taxation)

Item

Unit

Nickel price basis (US$/t Ni)**

Base Case 16,400

Long Term 19,800

Net cash flow

US$ M

7,304

9,546

NPV8

US$ M

1,722

2,373

IRR

%

26.3%

31.5%

Breakeven (NPV8) nickel price

US$/t

7,483

7,483

C1 cost (Brook Hunt)

US$/t Ni

聽8,029

聽8,029

C1 cost (Brook Hunt) years 1-10

US$/t Ni

聽7,286

聽7,286

Production year payback

years

聽4.2

聽3.6

LOM nickel recovered

kt

聽924.0

聽924.0

LOM cobalt recovered

kt

聽46.61

聽46.61

LOM kieserite produced

kt

聽4,482

聽4,482

LOM Total revenue

US$ M

聽19,034

聽22,175

LOM Total costs

US$ M

聽11,729

聽12,629

Operating cash flow

US$ M

聽8,451

聽10,693

Capital intensity - initial capex/t Ni

US$/t Ni

聽635

聽635

Note: ** US$2,000/t premium for battery sulphate production has been added to Nickel revenue, US$34,000/t for the cobalt produced as cobalt sulphate, and a net revenue of US$100/t of the by-product, kieserite.

The economic model assumes 100% equity, providing the opportunity for increased returns leveragingcommercialorotherdebt.Thebasecasewasdevelopedusingaflatnickelpriceof US$16,400/tNi. An alternate case using the Wood Mackenzie long term Nickel price of US$19,800/t Ni was also developed

As shown in Table 1 (above), for the base case the project has a 4.2-year payback period with cumulative gross revenues of US$19,034 million. The economic analysis indicates a post-tax NPV8 of US$1,722 million and an IRR of 26.3% using the base case forecast of US$16,400/t Ni, this increases to US$2,373 million and 31.5% when using the Wood Mackenzie long term price of US$19,800/t Ni.

Resources / Reserves and Mining

The Vermelho nickel deposits consist of two hills named V1 and V2 (after Vermelho 1 and Vermelho 2), aligned on a northeast-southwest trend, overlying ultramafic bodies. A third ultramafic body, named V3, also located in the same trend lies on flat terrain, southwest of V2. The ultramafic bodies have had an extensive history of tropical weathering, which has produced a thick profile of nickel-enriched lateritic saprolite at V1 and V2.

The Vermelho area was explored in various stages by Companhia Vale do Rio Doce ('Vale') from 1974 to 2004 involving approximately 152,000 m of combined drilling and pitting. The drilling density was substantially enhanced in 2002 to 2004, with the majority of the resource upgraded to the Measured category as defined in JORC (2004) and CIM Definition Standards (2014). Pilot plant metallurgical studies were conducted in Australia focused on the HPAL processing method. A PFS was prepared in 2003, and a Feasibility Study ('FS') was completed in August 2004 by GRD-Minproc (2005). This study confirmed the positive economics supporting the outcomes obtained in previous studies and showed production capacity of 46,000 tonnes per annum (t/a) of metallic nickel, and 2,500 t/a of metallic cobalt. The project was given construction approval in 2005 however later that year Vale elected to place the Project on hold after Vale acquired Canadian nickel producer Inco.

Mineral Resources

Snowden Mining and Industry Consultants ('Snowden') were commissioned by Horizonte to produce the Geology and Mineral Resources sections of the PFS for the Project.

Within the mining licence, at a cut-off grade of 0.7% Ni, a total of 140.8 Mt at a grade of 1.05% Ni and 0.05% Co is defined as a Measured Mineral Resource and a total of 5.0 Mt at a grade of 0.99% Ni and 0.06% Co is defined as an Indicated Mineral Resource. This gives a combined tonnage of 145.7 Mt at a grade of 1.05% Ni and 0.05% Co for Measured and Indicated Mineral Resources. A further 3.1 Mt at a grade of 0.96% Ni and 0.04% Co is defined as an Inferred Mineral Resource at a cut-off grade of 0.7% Ni.

The Mineral Resource is summarised in Table 2.

Table 2 V1 + V2 - combined classified Mineral Resource report for Vermelho above 0.7% Ni cut-off within the mining licence

Classification

Tonnage (Mt)

Ni%

Ni metal (kt)

Co%

Co metal (kt)

Fe2O3%

MgO2%

SiO2%

Measured

聽140.8

聽1.05

聽1,477

聽0.05

聽74.6

聽31.1

聽11.3

聽41.0

Indicated

聽5.0

聽0.99

聽49

聽0.06

聽2.8

聽26.3

聽8.6

聽49.0

Measured + Indicated

聽145.7

聽1.05

聽1,526

聽0.05

聽77.3

聽30.9

聽11.2

聽41.3

Inferred

聽3.1

聽0.96

聽29

聽0.04

聽1.4

聽24.0

聽15.5

聽42.2

Notes

1. Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability. All figures are rounded to reflect the relative accuracy of the estimate and have been used to derive subtotals, totals and weighted averages. Such calculations inherently involve a degree of rounding and consequently introduce a margin of error. Where these occur, Snowden does not consider them to be material.

2. Mineral Resources are reported inclusive of Mineral Reserves.

3. The reporting standard adopted for the reporting of the Mineral Resource estimate uses the terminology, definitions and guidelines given in the CIM Standards on Mineral Resources and Mineral Reserves (May 2014) as required by NI 43-101.

4. Mineral Resources are reported on 100% basis for all Project areas.

5. Snowden completed a site inspection of the deposit by Mr Andy Ross FAusIMM, an appropriate "independent qualified person" as such term is defined in NI 43-101.

6. kt = thousand tonnes (metric).

Mineral Reserves

Mineral Reserves were prepared for the Project as part of the PFS, using the CIM Definition Standards (2014).

In accordance with the CIM Definition Standards on Mineral Resources and Mineral Reserves (as adopted and amended), Mineral Reserves are classified as either "Probable" or "Proven" Mineral Reserves and are based on Indicated and Measured Mineral Resources only in conjunction "estimation of Mineral Resource and Mineral Reserve best practice guidelines" as provided by the CIM. No Mineral Reserves have been estimated using Inferred Mineral Resources.

All economic Measured and Indicated Resources within the pit designs were classified as Probable Reserves. A summary of the Mineral Reserves is provided in Table 3

Table 3 Open pit Mineral Reserves reported as of October 2018

Value

Probable

Ore (Mt)

141.3

Ni (%)

0.91

Co (%)

0.052

Fe (%)

23.1

Mg (%)

3.81

Al (%)

0.79

Notes

1. Cut-off varies by resource model block depending on individual block geochemistry, however, as a guide the cut-off is approximately 0.5% Ni.

2. A site inspection on was completed four occasions between March 2017 and September 2019 by Mr Anthony Finch P. Eng. MAusIMM (CP Min.), an appropriate "independent qualified person" as such term is defined in NI 43-101.

Mining

Snowden were commissioned by Horizonte to produce the mining plans of the PFS.

Mining at Vermelho is planned to be undertaken with conventional open pit truck and excavator mining methods. Blasting will be necessary for the upper parts of the deposit. Waste overburden will be stripped on 4 m benches, and ore on 2 m benches for additional selectivity.

Reverse circulation ('RC') grade control drilling will be completed at 12.5 m x 12.5 m spacing to define the waste/ore/ore type boundary ahead of mining.

Waste will be stored in dumps adjacent to the pits. Ore will be transported to the run of mine ('ROM') stockpile near the processing plant or the low-grade stockpiles for later processing

Due to the wet season, mining (including stockpile rehandling) will be reduced between October and March (as is standard practice in the region). It was assumed that a fleet of Scania G500 8x4 22 m3 heavy tippers will be used as part of the fleet and coarse beneficiation rejects will be used as sheeting, to mitigate trafficability issues.

The mine production schedule targeted a processing rate of 1 Mt/a HPAL feed for the first three years and a doubling in capacity thereafter to 2 Mt/a. To facilitate this, ROM feed of approximately 2.25 Mt/a to 4.5 Mt/a is required as well as an acid production capacity of 350 kt/a to 700 kt/a.

The annual mining rate starts at 8 Mt/a and peaks at 12 Mt/a between production years 5 and 11. Strip ratios for the deposit are extremely low (0.14 Waste:Ore) consequently waste dumps are relatively small.

The mine supplies higher grade ore in the early mine life to the HPAL circuit, reaching up to 2% Ni and 0.1% Co in the first four production years. The HPAL feed grade (after beneficiation) is above 1.5% Ni and 0.08% Co for the majority of the first 17 years of production and decreases over the remaining LOM as feed is sourced from large lower grade stockpiles that are to be developed in the early years and are processed in the later years.

Processing

The process plant design, along with capital and operating cost estimates were completed by Simulus (Engineers) Pty Ltd, Perth Australia ('Simulus'). Simulus is a specialist in nickel and cobalt laterite project metallurgical testwork, piloting and process design.

The process selected for the Project is the production of a nickel and cobalt sulphate product via HPAL, mixed sulphide precipitation ('MSP'), pressure oxidation leaching ('POX'), cobalt solvent extraction ('CoSX') and crystallization. Prior to the HPAL process, barren free silica is removed from the ore via a beneficiation process which involves crushing, scrubbing, washing and separation by screening and hydrocyclones. To avoid accumulation of magnesium sulphate in the recycled process water, a portion is sent to the Kieserite (magnesium sulphate monohydrate, MgSO4鈥2O) crystallization area where Kieserite is recovered and crystallised for potential sale as fertiliser.

The process plant has been designed to process 4.34聽Mt/a of ROM ore at 1.07% Ni. Of this total feed, 2.34聽Mt/a is rejected as coarse, low grade siliceous waste from the beneficiation plant. The 2 Mt/a beneficiated product at 1.85% Ni grade is then fed to the HPAL processing plant as upgraded feed (1聽Mt/a per train). A common refining circuit treats the MSP produced from each train via POX, CoSX and crystallization.

The proposed process plant has been designed to recover 94.4% and 94.9% of the nickel and cobalt from the HPAL feed at an acid consumption of 347聽kg/t. The nickel and cobalt sulphate products are of high purity suitable for sale directly into the battery market. The Kieserite by-product is of appropriate quality to be sold to the local fertiliser market.

Extensive metallurgical testwork and process design was undertaken on the Project by the former owner, Vale, at scoping, prefeasibility and feasibility stages, included drilling and pitting programs totalling 152,000聽m, variability batch testwork, full-scale pilot testwork and detailed engineering studies. A five-year, exhaustive, metallurgical testwork and pilot plant program demonstrated that a high degree of mined ore upgradable using a simple beneficiation processes was possible. The resultant feed delivered 96% average leach extraction for nickel and cobalt via HPAL technology.

Additional testwork has been completed by the current Project owner, HZM, during 2018 and 2019. This testwork on selected samples from Vermelho validated the potential to produce high-grade sulphate products using the HPAL process.

The 6,000 plus samples totalling over 160t used for PFS and Final Feasibility Study (FFS) piloting were large diameter drill core and were representative (geographically, of depth, ore type and by lithology). Additionally, 10% of the samples (1聽m from every 10聽m) was used for variability testing so piloting and variability were related.

The processing plant consists of the following main process unit operations:

路; Beneficiation

路; HPAL

路; Slurry neutralization and residue filtration

路; MSP

路; POX

路; Impurity removal

路; CoSX

路; Nickel sulphate crystallization

路; Cobalt sulphate crystallization

路; Acid liquor neutralization

路; Kieserite crystallization

路; Sulphuric acid plant

路; Reagents and utilities.

Financial Evaluation

Capital Cost

The estimate is based on the AACE class 4 standard, with an estimated accuracy range between -25% and +20% of the final project cost (excluding contingency).

The largest capital item is the HPAL plant. In order to manage initial capital, this is constructed in two phases. The first phase (Stage 1) has a capacity of 1 Mt/a autoclave feed. Stage 2 is brought online in year 3 of production and effectively doubles the HPAL feed rate to 2 Mt/a.

Thecapex estimateincludesallthedirectandindirectcosts,localtaxesandduties and appropriate contingencies for the facilities required to bring the Project into production, includingtheprocessplant,powerline,waterpipelinesandassociatedinfrastructureasdefined bythe PFS.TheestimateisbasedonanEngineeringProcurementandConstructionManagement ('EPCM')implementationapproachandthe is the contracting strategy expected to be utilised for the Project.

Thetotalestimatedinitial(pre-production)capex fortheprojectisUS$652.2million(after tax,includingcontingency,excluding growth and escalation).Asummaryofthecapexisshown in Table4.

Table 4: Summary of capex

Capital cost component

Initial

(US$ M)

Train 2 (year 3)

(US$ M)

Remainder

(US$ M)

LOM (US$ M)

Process plant

575.06

446.68

聽1,022

Mining pre-production

10.78

-

聽10.78

Tailings and sediment

24.12

-

聽24.12

Pumping

2.34

-

聽2.34

Powerline

14.16

-

聽14.16

Road

2.59

-

聽2.59

Permitting and land acquisition

23.19

-

聽23.19

Mining sustaining

-

-

21.58

聽21.58

Other sustaining (including land permitting and land)

-

-

1.33

聽1.33

Closure

-

-

29.37

聽29.37

TOTAL

652.24

446.68

52.28

聽1,151

ThecostsinTable4include all direct and indirect costs including owner costs, supply,shippingandsiteinstallation.Thetotalcontingency carried in the capex is US$97.7 million, thisrepresents18%of the initialcapex(excludingcontingency) and 25% of the plant direct costs.

Operational costs

The operating costs shown in Table 5 (below) represent the average over the LOM; actual costs for these vary from year-to-year depending on the fixed and variable costs as well as sustaining capital requirement for the given year. Theoperatingcostscoverthemine,processplant,ore preparation,socialandenvironmental,royaltiesandgeneralandadministrativecosts.The maincontributorsoftheoveralloperatingcostsarepower,sulphur, (for acid and power production)labourandminingcosts,with additionalconsumablesandotherindirectcosts,includingG&A.

Table 5: Summary of opex

Area

LOM total (US$ M)

US$/t nickel**

US$/t ore

Average annual (US$ M)

Mining

聽981

聽1,062

聽6.94

聽25.81

Rejects and tails handling

聽414

聽448

聽2.93

聽10.89

Processing costs

聽5,785

聽6,261

聽40.93

聽152.23

Royalties (CFEM)

聽23

聽25

聽0.16

聽0.60

Royalty (Vale)

聽66

聽72

聽0.47

聽1.74

G&A and other costs

聽215

聽233

聽1.52

聽5.67

SHE

聽24

聽26

聽0.17

聽0.63

TOTAL

聽7,508

聽8,126

聽53.13

聽197.57

Note: ** US$2,000/t premium for battery sulphate production has been added to Nickel revenue, US$34,000/t for the cobalt produced as cobalt sulphate, and a net revenue of US$100/t of the by-product, kieserite.

Summary Economics

Thefinancialmodel based on 100%equity.TheBaseCasewasdevelopedusingaflat nickelpriceofUS$16,400/t Ni for LOM. The second case was prepared; using the Wood Mackenzie long term price of US$19,800/t Ni.

The revenue breakdown by product is shown in Table 6.

Table 6 LOM Revenue by product

Revenue by product

LOM Revenue (US $M)**

% of total

Ni Sulphate

17,001

89%

Co Sulphate

1,585

8%

Kieserite

448

2%

19,034

100%

Note: ** A US$2,000/t Ni premium for battery sulphate production has been added to Nickel revenue, US$34,000/t for the cobalt produced as cobalt sulphate, and a net revenue of US$100/t of the by-product, kieserite

AsshowninTable1,theposttaxationmodelfortheBaseCasehasa4.6-yearpayback periodwithcumulativegrossrevenuesofUS$19,034million.Theeconomicanalysisindicatesa post-taxNPVofUS$1,722millionandanIRRof26.3%usingtheBaseCaseofUS$16,400/t Ni. These figures increasetoUS$2,373millionand31.5%whenusingthe Wood Mackenzie long term priceofUS$19,800/tNi.Table7showsthepre-taxationresults.

Table 7: Project economic performance (pre-taxation)

Item

Unit

Nickel price basis (US$/t Ni)**

Base Case (consensus) 16,400

WM Long Term 19,800

Net cash flow

US$ million

10,379

13,509

NPV8

US$ million

2,342

3,185

IRR

%

28.8%

34.5%

Breakeven (NPV8) Ni price

US$/t

6,946

6,946

C1 Cost (Brooke Hunt)

US$/t

8,029

8,029

Production year payback

Years

4.0

3.5

Cash costs

US$ million

7,508

7,520

Operating cash flow

US$ million

11,526

14,655

Note: ** US$2,000/t premium for battery sulphate production has been added to Nickel revenue, US$34,000/t for the cobalt produced as cobalt sulphate, and a net revenue of US$100/t of the by-product, kieserite.

Sensitivity Analysis

ThesensitivityanalysisdemonstrateshowtheNPV8isaffectedbychangestoonevariablewhile holdingtheothervariablesconstant.TheresultsofthesensitivityanalysisarepresentedinTable 8 and Figure 1.

Table 8: Sensitivity table for the Base Case (US$16,400/t) NPV8, after taxation

Sensitivity parameter

-30%

-20%

-10%

0%

10%

20%

30%

Price/Grade/Recovery of Ni

聽661

聽1,016

聽1,369

聽1,722

聽2,074

聽2,427

聽2,779

Price/Grade/Recovery of Co

聽1,617

聽1,652

聽1,687

聽1,722

聽1,757

聽1,792

聽1,827

Net revenue from Kieserite

聽1,693

聽1,703

聽1,712

聽1,722

聽1,731

聽1,741

聽1,751

Pre-Production Capital

聽1,873

聽1,823

聽1,772

聽1,722

聽1,671

聽1,621

聽1,570

Stage 2 Capital

聽1,802

聽1,775

聽1,749

聽1,722

聽1,695

聽1,668

聽1,642

Mining Cost

聽1,799

聽1,773

聽1,748

聽1,722

聽1,696

聽1,670

聽1,645

Fx rate

聽1,535

聽1,613

聽1,674

聽1,722

聽1,761

聽1,794

聽1,821

Sulphur Price

聽1,911

聽1,848

聽1,785

聽1,722

聽1,659

聽1,596

聽1,532

Power cost

聽1,735

聽1,730

聽1,726

聽1,722

聽1,718

聽1,713

聽1,709

Discount rate

聽2,523

聽2,217

聽1,952

聽1,722

聽1,521

聽1,345

聽1,189

Beneficiation efficacy

聽1,298

聽1,439

聽1,581

聽1,722

聽1,863

聽2,004

聽2,146

Figure 1: Sensitivity chart

Please see image in the full version of the announcement at聽www.horizonteminerals.com

ThesensitivityanalysisshowsthattheProjectismoresensitivetonickelprice,nickelrecovery andgradethanitistoeitheropexorcapex.

Section 5 - Market Review and Nickel Pricing

In June 2019, HZM commissioned Wood Mackenzie to develop a report on the market for nickel sulphate. As consequence of that report the following assumptions with respect to commodity pricing were used in the PFS.

路; The consensus nickel price of US$16,400/t (US$7.44/lb) was used in the Base Case for the PFS along with a US$2,000/t (US$0.91/lb) nickel sulphate product premium. The nickel sulphate premium is driven by the battery market (where nickel sulphate is valued higher than class 1 nickel) and is supported by very strong growth in the EV car market. The US$2,000/t (US$0.91/lb) sulphate premium is the average value realised in the market over the last 12 months. The Wood Mackenzie long-term price currently stands at approximately US$19,800/t (US$8.98/lb); this was used as an alternative case for the PFS. A fixed price for nickel was applied over the LOM. The Qualified Person has reviewed the above and consider that the results support the assumptions in this Technical Report.

路; The cobalt price assumption of US$34,000/t (US$15.43/lb) used in this study is significantly below the long-term consensus bank/broker forecasts which stand at US$55,000/t (US$25/lb).

Kieserite

In July 2019, HZM commissioned a report on the market for kieserite in Brazil from Dr Fabio Vale (Director T茅cnico/Technical Manager) of Adubai Consultoria Agron么mica (Adubai).

The study concludes that:

The fertilizer market in Brazil is large. In 2018, 35.6聽Mt of fertilizer was sold, of this 77.5% was imported and 22.5% was manufactured locally. The most likely consumers of the kieserite produced at the Project are the palm oil growers in Par谩 state, as palm oil trees have a very high demand for both magnesium and sulphur, although it has been demonstrated that coffee and cotton would also benefit from kieserite. The location of the Vermelho plant in the centre of the Par谩 state gives its distribution a competitive advantage over the imported product. The Project will produce approximately 150,000聽t of kieserite a year, which is 10 times the current market for imported kieserite. This means there would be oversupply which would be expected to dictate a lower realised price then the current market, and substitution of other agro-products would be required for all Project kieserite to be consumed in the local market. This suggest that it would be unlikely for current prices (approximately US$380/t FOB Barcarena) to be realised. For the study, HZM has assumed a kieserite price of US$180/t (delivered) - about half of the current price in Barcarena. The study assumes a cost of US$80/t for delivery and marketing of Keiserite.

Community, Environment and Permitting

The Project is located 3km from the town of Cana茫 dos Caraj谩s, founded in 1994, which forms the southern limit of the Caraj谩s Mining District (CMD) Par谩 state, north of Brazil. The CMD is host to a number of tier 1 iron, nickel and copper mines operated by Vale.

Mining and related industries in the CMD play a vital role in the socio-economic fabric of the region, with the municipality presenting considerable per capita income, the second highest of the Par谩 state.

In 2004, Vale started to operate the Sossego Copper Mine after several infrastructure municipality improvements, and most recently (2017) ramped-up the S11D project, one of the largest standalone iron operations in the world. As a result of the advances of mining in the region, there has been a significant influx of people and investment, which has in turn promoted changes and improvements in the areas of economic growth, cultural diversity and a more developed economy than nearby towns, heavily centred around mining related activities.

Key environmental studies for the advancement of project licensing stages were completed by Vale. HZM will utilize the studies and baseline data collected by previous owners to inform and expedite new EIA RIMA studies.

The following mining and environmental permits were granted to Vale by the end of 2016:

路; EIA/RIMA studies (Environmental Impact Study ('EIS') and Environmental Impact Report ('EIR')) issued

路; Award of Preliminary Licence ('LP')

路; Environmental Controls Plan issued

路; Application for Installation Licence ('LI')

路; Final Exploration Report approved

路; Mine Plan (Plano de Aproveitamento Economico - PAE) approved

Whilst a new permit pathway is proposed, the previously awarded permits for Vermelho provide a solid basis from which to progress the project permitting

HZM will utilize the Vale studies and baseline data collected to inform and expedite new EIA RIMA studies. As HZM will recommence the licensing for Vermelho, the Company will both update studies and undertake new studies to accurately characterize the current physical environment, biological environment and social settings.

Next Steps

The PFS demonstrates that the Project is technically, economically viable, and is expected to obtain all the regulatory and permitting requirements. Consequently, the Project should progress to a Feasibility Stage.

Report Filing

Atechnicalreportonthis PFS,preparedinaccordancewiththeNI43-101reporting聽requirements, willbefiledonSEDARatwww.sedar.com andatwww.horizonteminerals.com withinforty-five (45) days of the date of this news release.

Qualified Persons

Mr Anthony Finch, P Eng. (APEGBC), B.Eng, B Econ, MAusIMM (CP Mining), Independent Consultant;

MrAndrewRoss,BSc(Hons),MSc,FAusIMM,PrincipalConsultant,SnowdenMiningIndustry Consultants PtyLtd;

Simon Walsh, BSc (Extractive Metallurgy and Chemistry), MBA, MAusIMM (CP), GAICD, Principal Metallurgist, Simulus (Engineers & Laboratories) Pty ltd;

are the Qualified Persons under NI 43-101, and have reviewed, approved and verified the technicalcontentofthispressrelease,relatedtotheirareaofexpertise.

For further information visit www.horizonteminerals.com or contact:

Horizonte Minerals plc

Jeremy Martin (CEO)

+44 (0) 203 356 2901

Numis Securities Ltd (NOMAD & Joint Broker)

John Prior

Paul Gillam

+44 (0) 207 260 1000

Shard Capital (Joint Broker)

Damon Heath Erik Woolgar

+44 (0) 20 186 9952

Tavistock (Financial PR)

Gareth Tredway

Annabel de Morgan

+44 (0) 207 920 3150

About Horizonte Minerals:

HorizonteMineralsplcisanAIMandTSX-listednickeldevelopmentcompanyfocusedinBrazil. TheCompanyisdevelopingtheAraguaiaproject,asthenextmajorferronickelmineinBrazil,and theVermelhonickel-cobaltproject,withtheaimofbeingabletosupplynickelandcobalttothe EVbatterymarket.Bothprojectsare100%owned.

Horizonte shareholders include: Teck Resources Limited, Canaccord Genuity Group, JP Morgan, Lombard Odier Asset Management (Europe) Limited, City Financial, Richard Griffiths and Glencore.

Glossary of technical terms

AACE

Association for the Advancement of Cost Engineering

AACE Class 4

+-20% +25% accuracy

C1

C1 cash cost as defined by Brook Hunt

Capex

Capital cost

Co

Cobalt

Cut-off grade

Lowest grade of mineralisation material considered economic, used in the calculation of ore resources

Dilution

Waste or low-grade material accidently mined with the ore

EPC

Engineering Procurement and Construction

EPCM

Engineering Procurement and Construction Management

EV

Electric Vehicles

Fe

Iron

FeNi30

Ferronickel with 30% Nickel and 70% Iron

Ferronickel or FeNi

An alloy that contains approximately 30% nickel and 70% iron and is the produced by the project as an ingot

HZM, Horizonte or the Company

Horizonte Minerals plc

IFC

International Finance Corporation

IRR

Internal Rate of Return

Kt

Thousand Tonnes (metric)

LME

London Metal Exchange

LOM

Life of mine

Loss

Ore that is unintentionally left behind or mined as waste

MgO

Magnesium Oxide

MT

Million Tonnes (metric)

Ni

Nickel

NPV8

Net present value at an 8% discount rate

Opex

Operating cost

Ore

A naturally occurring solid material from which a metal or valuable mineral can be extracted profitably

PEA

Preliminary Economic Assessment

Reverse Circulation Drilling

A rock drilling system that circulates drill cuttings through the centre of the drill rod so that they can be collected and assayed without contamination

RKEF

Rotating Kiln Electric Furnace is the process by which nickel laterite ore is reduced and then melted in so that metal is separated from the slag to produce ferronickel

ROM

Run of mine stockpile

Shotted

Formation of small pellets from molten material

SiO2

Silicon Dioxide

Tpa

Tonnes (metric) per annum

US$

United States Dollar

WM

Wood Mackenzie

Mineral Reserves

Mineral Reserves are sub-divided into 2 categories. The highest level of Reserves or the level with the most confidence is the `Proven' category and the lower level of confidence of the Reserves is the `Probable' category. Reserves are distinguished from resources as all of the technical and economic parameters have been applied and the estimated grade and tonnage of the resources should closely approximate the actual results of mining. The guidelines state "Mineral Reserves are inclusive of the diluting material that will be mined in conjunction with the Mineral Reserve and delivered to the treatment plant or equivalent facility." The guidelines also state that, "The term `Mineral Reserve' need not necessarily signify that extraction facilities are in place or operative or that all government approvals have been received. It does signify that there are reasonable expectations of such approvals.

Proven Mineral Reserves

A `Proven Mineral Reserve' is the economically mineable part of a Measured Mineral Resource demonstrated by at least a Preliminary Feasibility Study. This study must include adequate information on mining, processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction is justified.

Probable Mineral Reserves

A `Probable Mineral Reserve' is the economically mineable part of an Indicated and in some circumstances a Measured Mineral Resource demonstrated by a least a Preliminary Feasibility Study. This study must include adequate information on mining, processing, metallurgical, economic, and other relevant factors that demonstrate, at the time of reporting, that economic extraction can be justified.

Mineral Resources

Mineral Resources are sub-divided into 3 categories depending on the geological confidence. The highest level with the most confidence is the `Measured' category. The next level of confidence is the `Indicated' category and the lowest level, or the resource with the least

confidence, is the `Inferred' category.

Indicated Mineral Resource

An `Indicated Mineral Resource' is that part of a Mineral Resource for which quantity, grade or quality, densities, shape and physical characteristics, can be estimated with a level of confidence sufficient to allow the appropriate application of technical and economic parameters, to support mine planning and evaluation of the economic viability of the deposit. The estimate is based on detailed and reliable exploration and testing information gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes that are spaced closely enough for geological and grade continuity to be reasonably assumed.

Measured Mineral Resource

A `Measured Mineral Resource' is that part of a Mineral resource for which quantity, grade or quality, densities, shape and physical characteristics are so well established that they can be estimated with confidence sufficient to allow the appropriate application of technical and economic parameters, to support production planning and evaluation of the economic viability of the deposit. The estimate is based on detailed and reliable exploration, sampling and testing information gathered through appropriate techniques from locations such as outcrops, trenches, pits, workings and drill holes that are spaced closely enough to confirm both geological and grade continuity.

Inferred Mineral Resource

An `Inferred Mineral Resource' is that part of a Mineral Resource for which quantity and grade or quality can be estimated on the basis of geological evidence and limited sampling and reasonably assumed, but not verified, geological and grade continuity. The estimate is based on limited information and sampling, gathered through appropriate techniques from

locations such as outcrops, trenches, pits, workings and drill holes.

CAUTIONARY STATEMENT REGARDING FORWARD LOOKING INFORMATION

Except for statements of historical fact relating to the Company, certain information contained in this press release constitutes "forward-lookinginformation"underCanadiansecuritieslegislation.Forward-lookinginformationincludes,butisnotlimitedto,statementswithrespecttothepotentialoftheCompany's currentorfuturepropertymineralprojects;thesuccessofexplorationandminingactivities;costandtimingoffutureexploration, productionanddevelopment;theestimationofmineralresourcesandreservesandtheabilityoftheCompanytoachieveitsgoalsin respectofgrowingitsmineralresources;theabilityoftheCompanytoobtain the required capital to construct and operated the Company's projects andtherealization ofmineralresourceandreserveestimates.Generally,forward-lookinginformationcanbeidentifiedbytheuseofforward-looking terminologysuchas"plans","expects"or"doesnotexpect","isexpected","budget","scheduled","estimates","forecasts","intends", "anticipates"or"doesnotanticipate",or"believes",orvariationsofsuchwordsandphrasesorstatementsthatcertainactions,events orresults"may","could","would","might"or"willbetaken","occur"or"beachieved".Forward-lookinginformationisbasedonthe reasonableassumptions,estimates,analysisandopinionsofmanagementmadeinlightofitsexperienceanditsperceptionoftrends, currentconditionsandexpecteddevelopments,aswellasotherfactorsthatmanagementbelievestoberelevantandreasonablein thecircumstancesatthedatethatsuchstatementsaremade,andareinherentlysubjecttoknownandunknownrisks,uncertainties andotherfactorsthatmaycausetheactualresults,levelofactivity,performanceorachievementsoftheCompanytobematerially different from those expressed or implied by such forward-looking information, including but not limited to risks related to:explorationandminingrisks,competitionfromcompetitors withgreatercapital;theCompany'slackofexperiencewithrespecttodevelopment-stageminingoperations;fluctuationsinmetal prices;uninsuredrisks;environmentalandotherregulatoryrequirements;exploration,miningandotherlicences;theCompany's futurepaymentobligations;potentialdisputeswithrespecttotheCompany'stitleto,andtheareaof,itsminingconcessions;the Company'sdependenceonitsabilitytoobtainsufficientfinancinginthefuture;theCompany'sdependenceonitsrelationshipswith thirdparties;theCompany'sjointventures;thepotentialofcurrencyfluctuationsandpoliticaloreconomicinstabilityincountriesin whichtheCompanyoperates;currencyexchangefluctuations;theCompany'sabilitytomanageitsgrowtheffectively;thetrading marketfortheordinarysharesoftheCompany;uncertaintywithrespecttotheCompany'splanstocontinuetodevelopitsoperations andnewprojects;theCompany'sdependenceonkeypersonnel;possibleconflictsofinterestofdirectorsandofficersoftheCompanyandvariousrisksassociatedwiththelegaland regulatory framework within which the Company operates. Although management of the Company has attempted to identify importantfactorsthatcouldcauseactualresultstodiffermateriallyfromthosecontainedinforward-lookinginformation,theremay beotherfactorsthatcauseresultsnottobeasanticipated,estimatedorintended.Therecanbenoassurancethatsuchstatements willprovetobeaccurate,asactualresultsandfutureeventscoulddiffermateriallyfromthoseanticipatedinsuchstatements.


[1]USD/BRL 1/3.8 exchange rate applied forlife-of-mine

[2] NPVcalculatedusing8%discountrate

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
END
UPDGGGMUUUPBGMQ
Date   Source Headline
1st May 20247:00 amRNSCorporate Update
15th Apr 20247:00 amRNSCorporate Update
2nd Apr 20247:00 amRNSCorporate Update
28th Mar 20241:39 pmRNSCorporate Update
14th Mar 20244:40 pmRNSAraguaia Project Update
1st Mar 20247:00 amRNSCorporate Update
23rd Feb 202410:52 amRNSHolding(s) in Company
19th Feb 20244:53 pmRNSUpdated Capex and Schedule Estimate
18th Jan 20244:57 pmRNSAPPOINTMENT OF NICHOLAS MICHAEL TO THE BOARD
10th Jan 20245:35 pmRNSTR-1: Standard notification of major holdings
27th Dec 20237:00 amRNSINTERIM US$20M FUNDING PACKAGE SIGNED
19th Dec 20232:32 pmRNSARAGUAIA PROJECT UPDATE
18th Dec 20235:55 pmRNSAPPOINTMENT OF BOARD MEMBERS
27th Nov 20237:00 amRNSBOARD AND MANAGEMENT CHANGES
14th Nov 20238:02 amRNSARAGUAIA PROJECT UPDATE
23rd Oct 20237:00 amRNSQ3 2023 Construction Update
12th Oct 20237:00 amRNSHolding(s) in Company
5th Oct 20237:00 amRNSHolding(s) in Company
2nd Oct 20237:00 amRNSUpdate on Araguaia Nickel Project Construction
14th Sep 20231:00 pmRNSEXERCISE OF OPTIONS AND TOTAL VOTING RIGHTS
12th Sep 20237:00 amRNSPASSING OF FORMER CHAIR AND CO-FOUNDER
24th Aug 20237:00 amRNSOperations Director Appointed for Araguaia Project
17th Aug 20237:00 amRNSInterim Financial Results
3rd Aug 20237:00 amRNSQ2 2023 Araguaia Construction Update
2nd Aug 20237:00 amRNSNotice of Investor Presentation
27th Jul 20233:00 pmRNSExercise of Options and Total Voting Rights
25th Jul 20237:00 amRNSAPPOINTMENT OF JOINT CORPORATE BROKER
13th Jul 20237:00 amRNSAward of Options
11th Jul 20237:00 amRNSBoard Appointments
7th Jul 202311:03 amRNSHolding(s) in Company
6th Jul 20237:00 amRNSMINING APPROVAL RECEIVED FOR ARAGUAIA
29th Jun 20237:00 amRNSDELIVERY OF ROTARY KILN
15th Jun 20237:00 amRNSAraguaia Nickel Project Pictorial Update
24th May 20234:37 pmRNSResult of AGM
24th May 20237:00 amRNSHORIZONTE MINERALS PLC 2022 SUSTAINABILITY REPORT
23rd May 20234:05 pmRNSTR-1: Notification of Major Holdings
23rd May 20234:01 pmRNSTR-1: Notification of Major Holdings
28th Apr 20237:00 amRNSNotice of AGM
24th Apr 20237:00 amRNSAraguaia Construction Update
19th Apr 20237:00 amRNSNotice of Investor Presentation
31st Mar 20234:07 pmRNSExercise of Options and Total Voting Rights
29th Mar 20237:00 amRNSFINAL RESULTS FOR THE YEAR ENDED 31 DECEMBER 2022
6th Mar 20237:00 amRNSAraguaia Line2 Feasibility Study Contracts Awarded
27th Feb 20237:00 amRNSSecond drawdown complete
24th Feb 20239:04 amRNSTR-1: Notification of Major Holdings
16th Feb 20237:00 amRNSHORIZONTE MINERALS PICTORIAL UPDATE
9th Feb 20237:00 amRNSMining Services Contract Awarded for Araguaia
8th Feb 20234:31 pmRNSTR-1: Notification of Major Holdings
24th Jan 20237:00 amRNSVermelho Nickel Cobalt Project EIA Submitted
21st Dec 20227:00 amRNSDirector/PDMR Shareholding

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.