Forsys Metals Corp.

Published : March 18th, 2015

Forsys Releases Feasibility Study Results for Norasa Uranium Project in Namibia

( 0 vote, 0/5 ) Print article
  Article Comments Comment this article Rating Follow Company  

Forsys Releases Feasibility Study Results for Norasa Uranium Project in Namibia

TORONTO, ONTARIO--(Marketwired - Mar 18, 2015) - Forsys Metals Corp. (FSY.TO)(F2T.F)(FSY.TO) ("Forsys" or the "Company") is pleased to announce the results of a Feasibility Study1 ("FS") for its wholly-owned Norasa Uranium Project ("Norasa") located in the Erongo region of Namibia. The FS completed by engineering consultants, Amec Foster Wheeler together with reliance on other experts in the fields of mining and environment and Company Qualified Persons, has confirmed the robustness and economics of Norasa. All amounts are in US currency. A copy of the FS can be found under Forsys' filings on SEDAR.

Highlights of the FS:

  • A material increase in Mineral Reserve estimates to 90.7 million lbs of U3O8, up 14.8% from 79.0 million lbs U3O8 as of October 2013. The changes to the Mineral Reserve estimates are primarily as a result of the addition of 10.7 million lbs of U3O8 of Reserves from the Namibplaas deposit, using a 140ppm cut-off grade.

  • The operating costs per pound are estimated to average $32.96/lb U3O8 over the first 5 years of production and $34.72/lb U3O8 over the life of the mine. The updated cost estimates represent a significant reduction from the 2013 Engineering Cost Study ("ECS") estimates of $34.76 and $38.20/lb U3O8,respectively.

  • The economic analysis results in an estimated pre-tax net present value (NPV) at a discount rate of 8% of $622.6 million (post-tax NPV $383.4 million). Using the initial investment and operating cash flows from inception, the pre-tax internal rate of return is estimated to be 32%.

  • The Norasa production schedule has been modified to incorporate the updated Mineral Reserves and to include a processing rate increase to 11.2 million tonnes per annum (Mtpa), up from 8.2 Mtpa in 2010. Estimated annual production over the 15 year life of mine (LoM) is approximately 5.2 million lbs of U3O8.

"Norasa is one of the very few uranium projects in the world that is construction ready with a Mining Licence," said Marcel Hilmer, CEO of Forsys Metals. "The completion of the FS confirms the robustness of Norasa's economics. The FS delivered a number of outstanding results, including increases in tonnage, annual and life of mine production whilst lowering operating costs. We believe that the study results will attract strategic partners and investors, and provide us with alternatives for the next phase of Norasa's development."

1The Feasibility Study cannot be classified as a "definitive feasibility study" under NI 43-101 disclosure standards, but represents the definitive basis by which Forsys intends to seek to develop the Norasa Project, and has been conducted to an accuracy of +/-15% for Class 3 Capital and Operating Cost estimates.

The Mineral Reserve estimate is summarised in Table 1.

Table 1. Reserves Estimate (February 2015)
Classification Tonnes [M] U3O8[ppm] U3O8[Mlbs]
Proven 16 200 7.1
Probable 190 200 83.6
Total Reserve 206 200 90.7
Cut-off grades of 100ppm for Valencia and 140ppm Namibplaas

The Mineral Resource estimate is summarised in Table 2.

Table 2. Norasa Mineral Resource Summary (February 2015)
Category Tonnes [M] U3O8[ppm] U3O8[Mlbs]
Measured 16 200 7
Indicated 249 196 108
Measured + Indicated 265 197 115
Inferred 26 200 11
Cut-off grades of 100ppm for Valencia and 140ppm Namibplaas
Resources are reported inclusive of Reserves

Mineral Resources that are not Reserves either haven't demonstrated economic viability or don't meet the cut-off grade criteria. The Reserves come from three deposits, resulting in three distinct pits: the Valencia pit, a small satellite pit adjacent to Valencia and the Namibplaas pit.

Key Financial Model Outputs

The key outputs from the financial model are reported for the first 5 years of the modelled operation and for the life of mine in Table 3.

Table 3. Key Financial Model Outputs
Project Economics
NPV at a Discount Rate of 8% (USD Millions) - (Excl. Tax) $622.6
- (Incl. Tax) $383.4
Internal Rate of Return (%) - (Excl. Tax) 32%
- (Incl. Tax) 26%
Payback Period from Start of Production (years) 4.4
Capital Costs (USD Millions) $432.8
Production Life of Mine First 5 Years
Quantity Ore Treated (Million tonnes) 206.1Mt 66.7Mt
Recoveries (%) 92.4% 92.2%
Uranium sold (Kg U3O8) 35,288Kg 11,710Kg
Uranium sold (Million lbs U3O8) 77.8Mlb 25.8Mlb
Revenue and Cash Flow
U3O8Base Price (USD/lb U3O8) $65/lb $65/lb
Net Revenue (USD Millions) $5,056 $1,678
Operating cash flow (USD Millions) $1,751 $440
Net cash flow after tax (USD Millions) $1,007 $165
Operating Unit Costs (USD /lb produced)
Mining $16.83/lb $14.65/lb
Processing $16.27/lb $16.67/lb
Owners costs $1.63/lb $1.65/lb
Total Operating Costs $34.72/lb $32.96/lb

Sensitivity Analysis

The financial sensitivity analysis further reflects the robustness of the project as detailed in Table 4. The project is most sensitive to changes in the uranium price. A decrease of 8% or more from the base case assumption of $65/lb U3O8, results in a measurable decline in Pre and Post-tax NPV (DR 8%). Conversely, the Project would benefit greatly from increases in U3O8 prices above the base case assumption. It is encouraging that break-even NPV is at or about $50/Lb U3O8 for both pre and post-tax scenarios.

Capital costs are least sensitive to change and although the project is sensitive to changes in operating costs, increases in the base case operating cost assumptions produce changes in the pre and post-tax NPV's that remain positive at even the highest sensitivity of -30%.

Table 4. Sensitivity Analysis (Pre and Post-tax Basis)
Parameter/ Variation Value Pre-tax NPV ($M. DR 8%) Post-tax NPV ($M. DR 8%)
U3O8Price U3O8Price ($/lb)
-23% 50.00 70.1 17.7
-15% 55.00 254.2 143.5
-8% 60.00 438.4 264.6
Base 65.00 622.6 383.4
8% 70.00 806.7 500.6
15% 75.00 990.9 617.4
23% 80.00 1175.0 733.3
Capital Costs Capital Cost ($M)
-30% 561.60 562.6 321.9
-20% 518.40 582.6 342.5
-10% 475.20 602.6 363.0
Base 432.00 622.6 383.4
10% 388.80 642.6 406.9
20% 345.60 662.6 436.9
30% 302.40 682.6 466.9
Operating Costs Average Operating Costs ($/lb)
First 5 Years Life of Mine
-30% 42.85 45.14 203.5 122.2
-20% 39.56 41.66 343.2 211.3
-10% 36.26 38.19 482.9 298.0
Base 32.96 34.72 622.6 383.4
10% 29.67 31.25 762.2 473.2
20% 26.37 27.78 901.9 562.5
30% 23.08 24.30 1041.6 651.0

The FS assumes a schedule of approximately 24 months from the start of detailed engineering to the commencement of plant production. While this timeline is predicated on confirmation of suitable financing for the Project, Forsys expects to optimize this timeframe during the detailed engineering phase.


Namibia is a mining friendly jurisdiction that is consistently ranked highly for its investment attractiveness by the Fraser Institute; currently ranked first for mining in Africa. Namibia has a long history of uranium mining and ranks as the world's fifth largest uranium producer. Norasa, Forsys' uranium project, is located approximately 35km from the Rossing Mine, one of the largest uranium mines in the world.

Qualified Persons

Amec Forster Wheeler

  • Peter Nofal - Technical Director Studies for AMEC, is responsible for the process plant related sections of the study. Mr Nofal is a Fellow of the Australasian Institute of Mining and Metallurgy. Mr Nofal has 35 years of operating and management experience in the minerals industry


  • Dag Kullmann - General Manager and Mining Manager for Forsys, is responsible for the mine plan, capital and operating costs and owners costs. Mr Kullmann, M.Sc. Mining Engineering from the University of Alberta, a Fellow of the Southern African Institute of Mining and Metallurgy (SAIMM), is the designated Qualified Person responsible for the reporting of Mineral Reserves. Mr Kullmann has sufficient experience in the assessment and application of modifying factors required for the determination of reserves for open pit operations to qualify as a QP under NI 43-101.

  • Martin Hirsch - Chief Geologist for Forsys, is responsible for the geology and mineral resource definition. Mr Hirsch, M.Sc in Geology and a Member of the British IMMM, is the designated Qualified Person responsible for the Company's exploration programs and reporting of Mineral Resources. Mr Hirsch has sufficient experience that is relevant to the style and mineralization, type of deposit and the use of radiometrics in resource estimation to qualify as a Qualified Person under NI 43-101.

About Forsys Metals Corp.

Forsys Metals Corp. is an emerging uranium producer with 100% ownership of the Norasa project that comprises the fully permitted Valencia uranium project and the Namibplaas uranium project in Namibia, Africa a politically stable and mining friendly jurisdiction. Information regarding current National Instrument 43-101 compliant Resource and Reserves at Valencia and Namibplaas are available on the Company website. Shares outstanding: 119.3M

Forward-Looking Information

This news release contains projections and forward-looking information that involve various risks and uncertainties regarding future events. Such forward-looking information can include without limitation statements based on current expectations involving a number of risks and uncertainties and are not guarantees of future performance of the Company. The following are important factors that could cause Forsys actual results to differ materially from those expressed or implied by such forward looking statements: fluctuations in uranium prices and currency exchange rates; uncertainties relating to interpretation of drill results and the geology; continuity and grade of mineral deposits; uncertainty of estimates of capital and operating costs; recovery rates, production estimates and estimated economic return; general market conditions; the uncertainty of future profitability; and the uncertainty of access to additional capital. Full description of these risks can be found in Forsys Annual Information Form available on the Company's profile on the SEDAR website at These risks and uncertainties could cause actual results and the Company's plans and objectives to differ materially from those expressed in the forward-looking information. Actual results and future events could differ materially from anticipated in such information. These and all subsequent written and oral forward looking information are based on estimates and opinions of management on the dates they are made and expressed qualified in their entirety by this notice. The Company assumes no obligation to update forward-looking information should circumstances or management's estimates or opinions change.

The Toronto Stock Exchange has not reviewed and does not accept responsibility for the adequacy or accuracy of this release.

Sedar Profile #00008536

Read the rest of the article at
Data and Statistics for these countries : Namibia | All
Gold and Silver Prices for these countries : Namibia | All

Forsys Metals Corp.

ISIN : CA34660G1046
Follow and Invest
Add to watch list Add to your portfolio Add or edit a note
Add Alert Add to Watchlists Add to Portfolio Add Note
Projects & res.
Asset profile
Contact Cpy

Forsys Metals is a zinc and copper exploration company based in Canada.

Forsys Metals develops zinc, copper and uranium in Namibia, and holds various exploration projects in Namibia.

Its main asset in development is VALENCIA URANIUM in Namibia and its main exploration properties are OMARURU, ELBE PROJECT, ONDUNDU and NAMIBPLAAS in Namibia.

Forsys Metals is listed in Canada, in Germany and in United States of America. Its market capitalisation is CA$ 96.3 millions as of today (US$ 77.0 millions, € 67.4 millions).

Its stock quote reached its highest recent level on April 20, 2007 at CA$ 9.94, and its lowest recent point on June 30, 2016 at CA$ 0.05.

Forsys Metals has 145 910 000 shares outstanding.

Your feedback is appreciated, please leave a comment or rate this article.
Rate : Average note :0 (0 vote) View Top rated
Annual reports of Forsys Metals Corp.
2008 Annual Report
Annual Report 2007
Financings of Forsys Metals Corp.
11/28/2011Announces Completion of Private Placement
Nominations of Forsys Metals Corp.
8/15/2012Appoints Martin Hirsch as Chief Geologist
6/11/2012Appoints Director Finance and Establishes Office in Perth
7/28/2008Appoints Valencia General Manager
3/7/2008Appoints New Chief Financial Officer
Financials of Forsys Metals Corp.
8/15/2011Announces Second Quarter 2011 Financial and Operational Resu...
Project news of Forsys Metals Corp.
9/28/2012(Namibplaas)Announces: Updated Namibplaas Resource
3/26/2012(Namibplaas)Completes Acquisition of Remaining 30% Interest in Namibplaa...
2/1/2012(Ondundu)to Retain Control of The Ondundu Gold Project
10/24/2011(Namibplaas)Announces Agreement to Acquire Remaining 30% of Namibplaas U...
2/2/2011(Namibplaas)Announces Additional Positive Namibplaas Drilling Results an...
8/21/2008(Valencia Uranium)Valencia Uranium Project, Namibia Mining Licence Granted
8/6/2008(Valencia Uranium) Confirms Deeper Uranium Mineralization at Valencia
7/22/2008(Valencia Uranium) Continues Drilling at Valencia Expanding Pit Bottom and Ove...
6/27/2008(Valencia Uranium) Adds Fourth Drill Rig to Test North Anomaly at Valencia
6/13/2008(Valencia Uranium)Mineralization Expansion and Grade Improvement at Valencia-F...
6/4/2008(Valencia Uranium)Receives Environmental Clearance for Valencia
4/29/2008(Valencia Uranium) Expands Uranium Zones at Valencia
4/1/2008(Ondundu)Increases Ownership of Ondundu Gold Project in Namibia to 90...
2/13/2008(Valencia Uranium)Announces Joly Zone Trenching Results
1/29/2008(Valencia Uranium) Provides Joly Zone Update
1/14/2008(Valencia Uranium)Reports Drilling Results and Resumes Drilling at Valencia
3/26/2007(Valencia Uranium)Significant Increase for the Valencia Uranium Resource
Corporate news of Forsys Metals Corp.
9/14/2015Forsys Metals Announces Non-Brokered Private Placement Updat...
8/12/2015Forsys Metals Announces Non-Brokered Private Placement
3/18/2015Forsys Releases Feasibility Study Results for Norasa Uranium...
11/26/2014Forsys Provides Norasa Uranium Project Feasibility Study Upd...
10/29/2014Forsys Closes $2.4 Million Private Placement
10/9/2014Forsys Provides Update on Private Placement & Progress on th...
7/7/2014Forsys Metals Initiates Feasibility Study for Norasa Uranium...
5/23/2014Forsys Announces Annual and Special Meeting Voting Results
3/27/2014Forsys Files Updated NI 43-101 Technical Report on Norasa Ur...
3/20/2014Forsys Adopts Advance Notice Policy for Director Nominations...
10/7/2013Provides Updated Mineral Resource Estimate for Its Norasa Ur...
5/2/2013(Valencia Uranium)Announces Results of Positive Engineering Cost Study for Its...
3/19/2013Reports Positive Exploration Drilling Results and Confirms H...
1/23/2013Significant New Exploration Results at Recently Discovered V...
1/26/2012(Namibplaas)Announces Additional High Grade Zones from Namibplaas Phase ...
10/5/2011Enters Into Share Subscription Agreement to Raise C$8,000,00...
9/15/2011(Namibplaas)Announces Maiden Resource Statement Namibplaas Project-Namib...
8/10/2011Announces Up to 92% Recoveries from Heap Leach Laboratory Te...
7/11/2011(Namibplaas)Announces Discovery of Extensive High Grade Zones From Ongoi...
5/15/2011Proposed Changes to Namibian Mineral Policy Will Not Affect ...
3/3/2011Announces Settlement Agreement With GFI and George Forrest
12/11/2008Corporate Quarterly Update
11/14/2008George Forrest International Afrique S.P.R.L. to Acquire For...
9/16/2008Corporate Quarterly Update
6/27/2008Clarifying Press Release-Mineral Resource and Mineral Reserv...
6/16/2008Corporate Quarterly Update
4/23/2008Clarifies Uranium Project on Track
4/11/2008Namibia to Build Second Desalination Plant for Uranium Mines
3/6/2008Prepares for Contract Mining at Valencia
2/25/2008Receives Water Permits
2/6/2008Uranium Exploration Licences Renewed
3/23/2007Completes Acquisition of Remaining 10% of Valencia Uranium D...
2/28/2007Completes $47.5 Million Financing
2/26/2007Acquires 70% of Ancash Investments and 5 Additional Uranium ...
Comments closed
Latest comment posted for this article
Be the first to comment
Add your comment
CA$ 0.660
10/12 17:00 0.040
Prev close Open
0.620 0.620
Low High
0.620 0.680
Year l/h YTD var.
 -  -
52 week l/h 52 week var.
0.300 -  0.720 34.69%
Volume 1 month var.
218,925 -%
24hGold TrendPower© : 12
Develops Uranium
Explores for Copper - Gold - Silver - Zinc
Interactive chart Add to compare
Print Compare Export
Last updated on : 6/18/2010
You must be logged in to use the porfolio and watchlists (free)
Top Newsreleases
Annual variation
5 years chart
3 months chart
3 months volume chart
Mining Company News
Plymouth Minerals LTDPLH.AX
Plymouth Minerals Intersects Further High Grade Potash in Drilling at Banio Potash Project - Plannin
AU$ 0.12-8.00%Trend Power :
announces expected non-cash impairment
AU$ 7.62-0.13%Trend Power :
Oceana Gold(Au)OGC.AX
AU$ 2.20+0.00%Trend Power :
Western Areas NL(Au-Ni-Pl)WSA.AX
Advance Notice - Full Year Results Conference Call
AU$ 3.86+0.00%Trend Power :
Canadian Zinc(Ag-Au-Cu)CZN.TO
Reports Financial Results for Q2 and Provides Project Updates
CA$ 0.12+4.55%Trend Power :
Stornoway Diamond(Gems-Au-Ur)SWY.TO
Second Quarter Results
CA$ 0.02+100.00%Trend Power :
McEwen Mining(Cu-Le-Zn)MUX
US$ 7.27-0.68%Trend Power :
Rentech Announces Results for Second Quarter 2017
US$ 0.20-12.28%Trend Power :
Reduced Funding Requirement
GBX 0.67+6.35%Trend Power :
Lupaka Gold Corp.LPK.V
Lupaka Gold Receives First Tranche Under Amended Invicta Financing Agreement
CA$ 0.06+30.00%Trend Power :
Closes Bridge Loan Financing
CA$ 2.13-0.47%Trend Power :
Guyana Goldfields(Cu-Zn-Pa)GUY.TO
Reports Second Quarter 2017 Results and Maintains Production Guidance
CA$ 1.84+0.00%Trend Power :
Lundin Mining(Ag-Au-Cu)LUN.TO
d Share Capital and Voting Rights for Lundin Mining
CA$ 9.41-3.59%Trend Power :
Canarc Res.(Au)CCM.TO
Canarc Reports High Grade Gold in Surface Rock Samples at Fondaway Canyon, Nevada
CA$ 0.22+0.00%Trend Power :
Q A April 2017 Quarterly Report
AU$ 0.24-2.04%Trend Power :
Uranium Res.(Ur)URRE
Commences Lithium Exploration Drilling at the Columbus Basin Project
US$ 6.80-2.86%Trend Power :
Platinum Group Metals(Au-Cu-Gems)PTM.TO
Platinum Group Metals Ltd. Operational and Strategic Process ...
CA$ 1.44-4.64%Trend Power :
Devon Energy(Ngas-Oil)DVN
Announces $340 Million of Non-Core Asset Sales
US$ 46.69-0.13%Trend Power :
Precision Drilling(Oil)PD-UN.TO
Announces 2017Second Quarter Financial Results
CA$ 8.66-0.35%Trend Power :
2nd Quarter Report
AU$ 0.02+0.00%Trend Power :