Sage Potash Completes A PEA That Delivers After-Tax NPV Of US$502 Million And IRR Of 39%
NPV (After Tax Unlevered) | $502 million* |
IRR (After Tax Unlevered) | 39%* |
Total Cash flow | $1.26 billion |
Payback period Cash flow positive | 5 years 2 years |
Sales Price (1) | $450 ($/mt) |
Discount rate | 8% |
Start-up Capital Expenditures | |
Solution Mining | $50M (33%) |
Plant and Infrastructure | $63M (40%) |
Construction Indirect Costs | $16M (10%) |
Contingencies | $26M (17%) |
Total | $155M (100%) |
(1) The sales price of $450 per tonne FOB mine site selected for the economic analysis is based on publicly available information through the US Department of Agriculture, US Geological Society, Intrepid Potash financial statements and Green Market regional quotes.
To view an enhanced version of this graphic, please visit:
OPERATIONS Overview
The Project is strategically located in San Juan County, Utah, in the United States close to agricultural markets. Utah has been ranked a top US State in terms of business and trade opportunities and mine development - which has supported the Company's advancement of construction planning and permitting.
The United States is heavily reliant on potash imports, sourcing more than 95% of its annual demand from Canada, the former Soviet Union and the Middle East. By developing the Project, Sage Potash has the opportunity to become a reliable source of potash for American farmers backstopped by low-cost and high-quality potash production. Additionally, the Pacific Northwest of the United States has historically commanded a price premium for potash relative to other domestic potash markets.
Over the life of the Project, we expect to produce an annual average gross margin of 68%, generating an average of $72 million* of annual free cash flow to finance resource and production expansion and investor returns.
To view an enhanced version of this graphic, please visit:
Operational Model Assumptions
Items | Units | Annual Steady State Production Years | All Years |
Saleable Tonnes of Muriate of Potash (MOP) | mt | 300,000 | 5,630,000 |
Sales Price (1) | $/mt | $450 | $450 |
Operating Cost | $/mt | $144 | $144 |
Gross Revenue | $Millions | $135 | $2,533 |
Operating Cost | $Millions | $43 | $806 |
EBITDA* | $Millions | $92 | $1,727 |
Operating Cash Flow* | $Millions | $80 | $1,503 |
Capital Items | $Millions | $10 | $327 |
Free Cash Flow* | $Millions | $75 | $1,258 |
(1) The sales price of $450 per tonne FOB mine site selected for the economic analysis is based on publicly available information through the US Department of Agriculture, US Geological Society, Intrepid Potash financial statements and Green Market regional quotes.
RESOURCE Overview
The Project is underpinned by a significant potash resource located in the Paradox Basin, a geologically favorable region with a proven history of solution mining. Inferred Resources are derived from Cycle 18's upper and lower potash horizon, some of the highest quality potash resource globally.
The Technical Report authors have confidence in the classification of the resource as an "inferred resource" using recent and historical well results, because the Paradox Basin is very well explored with published maps of the high-grade potash beds, and the 2D seismic showed bedding continuity.
- Inferred total potash resource: 298 million mt; a potash deposit that supports the potential for production and significant future incremental capacity expansion potential.
Inferred potash resource: 118 million mt KCl (42.1%) and 74.8 million mt K2O (26.6%)
- Upper Potash Bed: 72 million mt KCl (46.1%) and 45.8 million mt K2O (29.1%)
Lower Potash Bed: 46 million mt KCl (35.8%) and 29.0 million mt K2O (22.6%)
Potential Upper Bed Potash Quantities: 460-530 million mt (25-29% K2O| 40-46% KCl) within 2,400-5,000 meters of Johnson 1 drilled well.
Next Steps
With the completion of the PEA, which includes favorable environmental and cultural study results, Sage Potash intends to accelerate efforts towards further delineating the resource by converting inferred resources to measured and indicated resources, and evaluating many of the Project optimization and upside opportunities. This includes:
- Drilling an already permitted exploration well to confirm final cavern concentrations and flow rates to complete and submit a solution mine plan, upon which the well will be converted into an initial production well.
Advancing plant and solution mine engineering and plans to support the issuance of the Large Mine Operations permit. Advancing commercial initiatives including potential off-take agreements and industry partnerships.
Progressing logistics and financing for moving the Company's secured plant and equipment into Utah.
About Sage Potash Corp.
Sage Potash Corp. (TSXV: SAGE) (OTCQB: SGPTF) is a Canadian company dedicated to the development of its flagship Sage Plain Potash Project, located in the Paradox Basin, Utah. With a large and high-grade resource base, the Company is advancing toward its goal of establishing a secure and sustainable domestic potash production platform in the United States. Sage Potash is committed to food security, environmental stewardship, and creating value for shareholders and stakeholders alike.
For more information, please visit: .
On behalf of the Board of Directors
Peter Hogendoorn - Chief Executive Officer; (604) 764-2158
Tim Mizuno - President and Chief Operating Officer
For further information, please contact:
Marcus van der Made
E: ...
Neither the TSX Venture Exchange nor its Regulation Services Provider (as that term is defined in the policies of the TSX Venture Exchange) accepts responsibility for the adequacy or accuracy of this release.
Qualified Person
The scientific and technical information contained in this news release has been reviewed and approved by Qualified Persons as defined by National Instrument 43-101 Standards of Disclosure for Mineral Projects. Qualified Persons are:
Erik Hemstad, Professional Engineer (PE),of RESPEC Company LLC
Dr. Susan B. Patton, RM-SME, of RESPEC Company LLC
Kathy Adams, PEng, PE, of Paterson & Cooke USA Ltd
Dr. R. Nick Gow, QP-MMSA, of Paterson & Cooke USA Ltd
Use of Non-GAAP Financial Measures
This news release contains certain financial measures and ratios that do not have a standardized meaning prescribed by International Financial Reporting Standards ("IFRS") and may not be comparable to similar measures presented by other issuers. These non-GAAP measures are provided as supplemental information and should not be considered in isolation or as a substitute for measures prepared in accordance with IFRS.
Management uses these measures internally to evaluate operating performance, project economics, and liquidity, and believes they provide investors with additional insight into the Company's financial and operational results. However, investors are cautioned that non-GAAP measures do not have any standardized meaning under IFRS and may differ from similar measures used by other companies.
Cautionary Statement Regarding Forward-Looking Information
This news release contains "forward-looking information" within the meaning of applicable securities laws relating to the potential development of the Sage Plain Potash Project, including statements regarding economic potential, future production, permitting, and other matters discussed in the PEA. Forward-looking information is based on assumptions and involves known and unknown risks and uncertainties that may cause actual results to differ materially. Sage Potash does not undertake to update forward-looking information except as required by law. Investors are cautioned that the PEA is preliminary in nature and includes inferred mineral resources that are considered too speculative geologically to have economic considerations applied to them that would enable them to be categorized as mineral reserves, and there is no certainty that the PEA will be realized. The Company has not defined any mineral reserves for the Project. Mineral resources are not mineral reserves and do not have demonstrated economic viability.
*Refer to“Use of Non-GAAP Financial Measures” section of this news release for more information.
To view the source version of this press release, please visit
SOURCE: Sage Potash Corp.

Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.
Most popular stories
Market Research

- Kucoin Partners With Golf Icon Adam Scott As Global Brand Ambassador
- Mediafuse Joins Google For Startups Cloud Program To Scale AI-Driven, Industry-Focused PR Distribution
- Solotto Launches As Solana's First-Ever Community-Powered On-Chain Lottery
- 1Inch Unlocks Access To Tokenized Rwas Via Swap API
- Leverage Shares Launches First 3X Single-Stock Etps On HOOD, HIMS, UNH And Others
- Forex Expo Dubai 2025 Returns October 67 With Exclusive Prize Draw Including Jetour X70 FL
Comments
No comment