TSX | NYSE AMERICAN | WRN
ECONOMIC THROUGHOUT THE COMMODITY CYCLE
14Note: Based on Casino Copper-Gold 2022 Feasibility Study. See “Notes” in Appendix. Base case metal prices used for commodities not listed. Exchange Rate 0.80$US. NPV and IRR after tax.
BASE CASE
PRICES
COPPER PRICE ($US)
$3.00 $3.50 $3.60 $4.00 $4.50 $5.00 $5.50
GOLD PRICE ($US)
$1,300
NPV 8% (C$M) $866 $1,437 $1,551 $2,006 $2,571 $3,136 $3,701
IRR % 12.1% 14.5% 14.9% 16.7% 18.7% 20.7% 22.5%
Payback (yrs) 5.0 4.1 4.0 3.6 3.2 2.9 2.7
$1,500
NPV 8% (C$M) $1,261 $1,831 $1,944 $2,396 $2,961 $3,526 $4,091
IRR % 13.8% 16.1% 16.5% 18.2% 20.2% 22.1% 23.9%
Payback (yrs) 4.3 3.7 3.6 3.3 3.0 2.8 2.6
$1,700
NPV 8% (C$M) $1,655 $2,221 $2,334 $2,786 $3,351 $3,917 $4,481
IRR % 15.5% 17.7% 18.1% 19.7% 21.6% 23.5% 25.2%
Payback (yrs) 3.8 3.4 3.3 3.0 2.8 2.6 2.4
$1,850
NPV 8% (C$M) $1,949 $2,514 $2,627 $3,079 $3,644 $4,209 $4,772
IRR % 16.7% 18.8% 19.2% 20.8% 22.7% 24.5% 26.2%
Payback (yrs) 3.6 3.2 3.1 2.9 2.7 2.5 2.3
$2,050
NPV 8% (C$M) $2,339 $2,904 $3,017 $3,469 $4,034 $4,597 $5,159
IRR % 18.3% 20.3% 20.7% 22.2% 24.0% 25.8% 27.5%
Payback (yrs)
3.2 2.9 2.9 2.7 2.5 2.4 2.2
$2,200
NPV 8% (C$M) $2,632 $3,197 $3,310 $3,762 $4,326 $4,888 $5,450
IRR % 19.4% 21.4% 21.8% 23.3% 25.1% 26.8% 28.4%
Payback (yrs) 3.0 2.8 2.8 2.6 2.4 2.3 2.2
CASINO COPPER-GOLD PROJECT