OceanaGold Releases Waihi District Pre-Feasibility Study with Attractive Economics and Initial Wharekirauponga Reserve of 1.2 Million Ounces
(All financial figures in United States dollars unless otherwise stated)
Waihi District PFS Highlights
- Initial Mineral Reserve for Wharekirauponga Underground of 4.1 Mt at 9.2 g/t for 1.2 Moz of gold
- After-tax NPV5% of
$621 million at a gold price of$2,400 per ounce, or$138 million at$1,750 per ounce - IRR of 24% at a gold price of
$2,400 per ounce, or 9.2% at$1,750 per ounce - Gold production of 1.6 Moz over a 15-year mine life at an average All-in Sustaining Cost of
$994 per ounce (or$634 per ounce over the Wharekirauponga-only mine life) - Significant project upside at Wharekirauponga with ~400 koz of Inferred Resources and recent results confirming the
EG Vein Zone mineralization extends a further 270 metres to the south and remains open in all directions - Growth capital of
$556 million over an 8-year period, expected to be funded from Free Cash Flow - First ore from Wharekirauponga Underground expected in 2032
- Early-works 2025 capital budget of
$40 to$45 million approved for design and construction activities, subject to receipt of necessary permits.
There remains significant exploration upside at Wharekirauponga, as seen in the exploration results we have released since the
The technical report is prepared in accordance with National Instrument 43-101 – Standards of Disclosure for Mineral Projects ("NI 43-101") with an effective date of
Senior management will host a webcast to discuss the results on
Overview
The town of Waihi on the
The PFS for the
For a visual overview of the site and proposed project infrastructure, please see the accompanying VRIFY media at https://vrify.com/meetings/recordings/7bed3b3f-699c-42e0-b243-f219d70af6fa.
The PFS is based on Mineral Reserves only and operating metrics reflect the inclusion of both MUG and WUG as they contribute to production. Existing operations at MUG, which have been in active production since 2019, are expected to continue until 2033. Production from WUG is expected to begin in 2032, with first stope ore in 2033 and mining to continue until 2038.
Mineral Reserves
Mineral Reserves in the
Table 1: MUG and WUG combined Mineral Reserves estimate as of
Mineral Reserve Area |
Class |
Tonnes (Mt) |
Au (g/t) |
Ag (g/t) |
|
|
|
|
|||||||
MUG |
Proven |
- |
- |
- |
- |
- |
|
Probable |
4.4 |
3.8 |
16.1 |
0.5 |
2.3 |
|
|
Total MUG |
|
4.4 |
3.8 |
16.1 |
0.5 |
2.3 |
|
WUG |
Proven |
- |
- |
- |
- |
- |
|
Probable |
4.1 |
9.2 |
16.1 |
1.2 |
2.1 |
|
|
Total WUG |
4.1 |
9.2 |
16.1 |
1.2 |
2.1 |
|
|
Total Mineral Reserves |
8.5 |
6.4 |
16.1 |
1.7 |
4.4 |
|
Notes:
-
The WUG Mineral Reserves estimate was reviewed and approved by, or is based on information prepared by or under the supervision of,
Euan Leslie , MAusIMM CP, the Company's GroupMining Engineer and a qualified person under NI 43-101. -
The MUG Mineral Reserves estimate was reviewed and approved by, or is based on information prepared by or under the supervision of,
David Townsend , MAusIMM CP, the Company's Mining Manager and a qualified person under NI 43-101. -
Mineral Reserves are reported based on
OceanaGold's mine design, mine plan, mine schedule and cash flow model at a gold price of$1,750 /oz. - Tonnages include allowances for losses resulting from mining methods. Tonnages are rounded to the nearest 100,000 tonnes.
- Ounces are estimates of metal contained in the Mineral Reserves and do not include allowances for processing losses. Ounces are rounded to the nearest hundred thousand ounces.
- All figures have been rounded; totals may therefore not sum exactly.
- Tonnage and grade measurements are in metric units. Gold ounces are reported as troy ounces and "g/t" represents grams per tonne.
-
All key assumptions, parameters and methods used to estimate Mineral Reserves and the data verification procedures followed are set out in the technical report titled " NI 43-101 Technical Report – Waihi District Pre-feasibility Study,
New Zealand " datedDecember 11, 2024 with an effective date ofJune 30, 2024 (the "Technical Report"), which is available under the Company's profile on SEDAR+ at www.sedarplus.com and on the Company's website at www.oceanagold.com.
Mineral Resources
Table 2: Summary of Mineral Resources estimate as of
Area |
Indicated |
Inferred |
||||||||
Tonnes |
Grade |
Grade |
Au |
Ag |
Tonnes |
Grade |
Grade |
Au |
Ag |
|
(Mt) |
(g/t Au) |
(g/t Ag) |
(Moz) |
(Moz) |
(Mt) |
(g/t Au) |
(g/t Ag) |
(Moz) |
(Moz) |
|
MOP |
6.50 |
1.95 |
13.44 |
0.41 |
2.81 |
2.3 |
2.1 |
12.1 |
0.2 |
0.9 |
|
3.22 |
1.44 |
3.76 |
0.15 |
0.39 |
0.8 |
1.0 |
2.6 |
0.03 |
0.1 |
MUG |
6.42 |
5.29 |
25.51 |
1.09 |
5.27 |
2.7 |
4.7 |
27.1 |
0.4 |
2.4 |
WUG |
2.39 |
17.88 |
28.02 |
1.37 |
2.15 |
1.3 |
9.6 |
17.1 |
0.4 |
0.7 |
Total Mineral Resources |
18.53 |
5.07 |
17.82 |
3.02 |
10.6 |
7.1 |
4.3 |
17.6 |
1.0 |
4.0 |
Notes:
- Mineral Resources are reported inclusive of Mineral Reserves. Mineral Resources that are not Mineral Reserves do not have demonstrated economic viability.
-
Mineral Resources estimates were prepared by or under the supervision of,
Leroy Crawford-Flett , MAusIMM CP, the Company's Exploration and Geology Manager and a qualified person under NI 43-101. -
Mineral Resources are reported at a gold price of
$1,950 /oz. - Mineral Resources estimate for MUG is reported below the MOP5 design and constrained to within a conceptual underground design based upon the incremental cut-off grade of 2.15 g/t Au.
- Mineral Resources estimate for WUG is reported within a conceptual underground design at a 2.10 g/t Au cut-off grade.
-
Mineral Resources estimates for
Martha Open Pit ("MOP") andGladstone Open Pit ("GOP") are reported within conceptual pit designs and incremental cut-off grades of 0.50 g/t Au and 0.56g/t Au, respectively. The MOP conceptual pit design is limited by infrastructural considerations. - Tonnage and grade measurements are in metric units. Gold ounces are reported as troy ounces and "g/t" represents grams per tonne.
- No dilution is included in the reported figures and no allowances for processing or mining recoveries have been made.
- All figures have been rounded; totals may therefore not sum exactly.
- All key assumptions, parameters and methods used to estimate Mineral Resources and the data verification procedures followed are set out in the Technical Report, which is available under the Company's profile on SEDAR+ at www.sedarplus.com and on the Company's website at www.oceanagold.com.
-
Mineral Resource close out dates for data used in the estimation are as follows: MUG –
June 11, 2024 ; MOP –February 1, 2024 ; WUG –April 24, 2024 ;GOP –September 1, 2022 .
PFS Operating Summary
The Waihi District PFS covers the current operating Martha underground mine ("MUG") and the new Wharekirauponga underground mine ("WUG"). MUG and WUG are expected to produce a combined 1.6 million ounces of payable gold over a 15 year mine life (2024-2038) with peak production of 253 koz of gold in 2035 and a life-of-mine average All-In Sustaining Cost ("AISC") of
MUG is expected to be the primary ore source until 2033, when mining transitions to WUG. A mill expansion to 0.8 Mtpa is also included in the PFS, which begins to process at the increased throughput levels in 2033. WUG begins commercial production in 2033 with an average AISC of
Project Economics
At a Reserve gold price assumption of
Using a flat
Table 3: PFS economic results
Description |
Units |
Reserve Case |
|
Gold Price |
$ per ounce |
1,750 |
2,400 |
Payable Gold |
000 ounces |
1,593 |
1,593 |
|
|
||
Life of |
$M |
648 |
1,629 |
Life of |
$M |
431 |
1,147 |
NPV @ 5% - Pre-Tax |
$M |
259 |
902 |
NPV @ 5% - After-Tax |
$M |
138 |
621 |
IRR |
% |
9.2 % |
24.0 % |
Capital and Operating Costs
The total non-sustaining capital investment for the
Table 4: Total capital cost summary ($M)
Description |
Non-Sustaining Capex |
Sustaining Capex |
Total |
WUG |
357.9 |
62.9 |
420.9 |
MUG |
- |
102.1 |
102.1 |
Processing and Water Treatment |
92.8 |
8.4 |
101.2 |
TSFs |
44.4 |
80.5 |
124.9 |
Other Capital |
60.6 |
16.0 |
76.7 |
Rehabilitation |
- |
71.6 |
71.6 |
Total |
555.8 |
341.6 |
897.4 |
Total life of mine operating costs are summarized in Table 5.
Table
5: Operating
cost summary ($M & $/t)
Description |
$M |
$/t Ore Mined |
UG Mining – MUG |
488.8 |
110.8 |
UG Mining – WUG |
264.4 |
65.2 |
Life of Mine |
753.2 |
89.0 |
|
$M |
$/t Ore Processed |
Processing |
222.7 |
26.3 |
G&A Costs |
191.0 |
22.6 |
Refining / Freight Costs |
5.6 |
0.7 |
Other - Carbon Costs and stockpile movements |
28.2 |
3.3 |
Total Operating Costs |
1,200.8 |
141.8 |
Permitting
The
Key permitting and schedule assumptions included in the PFS are:
- The Bill will be passed and the fast-track process will be open for applications before the end of
March 2025 ; - The WNP Fast-track application including the supporting Assessment of Environmental Effects (AEE) will be lodged in
March 2025 ; and - Fast-track approvals to commence construction will be granted to
OceanaGold by the end ofNovember 2025 .
Early-works construction, including infrastructure at Willows (the main underground portal site), the water treatment plant and services trench, is expected to begin in the second half of 2025 and enables the decline and underground development to commence in late 2026.
Development of WUG and the
Next Steps
Detailed engineering and design work is ongoing for the services trench, the water treatment plant upgrade, and bulk earthworks for Willows Facilities area (at the WUG underground portal site). The services trench will connect power, water and telecommunications from the existing process plant to the portal site. Geotechnical investigations will continue to enable detailed portal boxcut and waste rock stack design, and the first 1.5 km of decline to the first ventilation shaft. These activities are included in the
Future drilling programs at Wharekirauponga and Martha target both resource conversion and growth. A broad development and drilling strategy is planned with the objective to both grow and convert Wharekirauponga resources along the EG Vein and parallel hanging wall and footwall veins as well as further test the mineralized T-Stream and Western Veins immediately to the west. The current focus of drilling is the EG Vein and the hanging wall and footwall veins and the continuation and conversion of high-grade mineralization further to the southwest.
Currently ~400,000 ounces of Inferred Mineral Resource at a grade of 9.6 g/t Au have also been defined (as of
Webcast Details
Senior management will host a webcast to discuss the results on
To register, please copy and paste the link into your browser: https://app.webinar.net/DdjR72Pnakx
If you are unable to attend the webcast, a recording will be made available on the Company's website.
About
Qualified Persons
Except as otherwise set out herein, the scientific and technical information in this press release relating to the Waihi operation was reviewed and approved by, or is prepared by or under the supervision of
Technical Report
For further information, please refer to the Technical Report available on the SEDAR+ website at www.sedarplus.com under the Company's name and on the Company's website at www.oceanagold.com.
Cautionary Statement for Public Release
This press release contains certain "forward-looking statements" and "forward-looking information" (collectively, "forward-looking statements") within the meaning of applicable Canadian securities laws. Forward-looking statements relate to, among other things: expansion of the Waihi operation based on the results of the PFS; the PFS representing production growth; timing, amount and duration of future production and mill processing expansion; future AISC and Free Cash Flow; the price of gold; estimated capital and operating costs; ability to convert Inferred Mineral Resources to Indicated and extend forecasted mine life for the Waihi operation; expectations regarding forward drilling programs; the estimates of NPV and IRR from the Waihi operation; expectations regarding the ability to obtain the necessary permits and approvals for the PFS, the timing of early-works construction and decline and underground development, and the creation of significant socioeconomic contributions for the communities in the Waihi region and for
Cautionary Note Regarding Non-IFRS Measures
This press release includes certain terms or performance measures commonly used in the mining industry that are not defined under International Financial Reporting Standards ("IFRS") as issued by the
View original content to download multimedia:https://www.prnewswire.com/news-releases/oceanagold-releases-waihi-district-pre-feasibility-study-with-attractive-economics-and-initial-wharekirauponga-reserve-of-1-2-million-ounces-302329497.html
SOURCE