ASX : HVY
A$0.50 Delayed 20 min
Flagship — PFS

Port Gregory


Maiden Ore Reserve 85.5 Mt @ 4.43% THM. PFS post-tax NPV A$322.8 million, IRR 47.6%, 24-year mine life.

Post-tax NPV
A$322.8M
Real, 8% discount
Post-tax IRR
47.6%
PFS
Maiden Ore Reserve
85.5 Mt
4.43% THM
Mine life
24 years
LOM EBITDA A$1.34B
Flagship project

Port Gregory — 100% HVY

Port Gregory is HVY’s flagship Alluvial Industrial Garnet Project, located approximately 100 km north of Geraldton in Western Australia. The deposit hosts a JORC Mineral Resource Estimate of 166 Mt @ 4.0% THM for 5.9 Mt of contained Garnet, and the Pre-Feasibility Study has delivered a maiden Ore Reserve of 85.5 Mt at 4.43% THM for 3.3 Mt of contained Garnet.

Geology and resource

The Port Gregory mineralisation occurs as a near-surface heavy-mineral suite hosted in beach, foredune and shallow-marine sediments. The dominant heavy mineral is almandine Garnet, with an economic percentage of ilmenite.

  • Inferred Resource: 166 Mt at 4.0% THM for 5.9 Mt of contained Garnet.
  • Reported under JORC Code 2012; Competent Person sign-off lodged with ASX.

Pre-Feasibility Study results

The production target and forecast financial information in the Pre-Feasibility Study are underpinned by the Ore Reserve and, to a lesser extent, by Inferred Mineral Resources representing approximately 5.7% of mill feed. There is a low level of geological confidence associated with Inferred Mineral Resources and there is no certainty that the production target will be realised.

  • Post-tax NPV (real, 8% discount rate): A$322.8 million
  • Internal rate of return, post-tax: 47.6%
  • Development capital: A$122.1 million
  • NPV-to-capital ratio: 2.64x
  • Maiden Ore Reserve: 85.5 Mt at 4.43% THM for 3.3 Mt contained Garnet
  • Mine life: 24 years
  • Life-of-mine EBITDA: A$1.34 billion
  • Peak funding requirement: approximately A$89.5 million

Project timeline

Done

Acquisition

2021 — HVY acquires Port Gregory tenements.

Done

JORC MRE

July 2023 — 166 Mt at 4.0% THM.

Done

PFS complete

July 2026 — maiden Ore Reserve, post-tax NPV A$322.8 million, IRR 47.6%.

Now

DFS

Definitive Feasibility Study — the Company intends to build subject to a positive DFS.

Then

FID

Final Investment Decision — subject to financing and approvals.