Investor Presentaiton
DUPARQUET PEA - SENSITIVITY ANALYSIS
Gold Price
Gold Price (US$/oz)
$1,400
$1,600
$1,800
$2,000
$2,200
Pre-Tax NPV.
5%
C$168 million
C$621 million
C$1.07 billion
C$1.53 billion
C$1.98 billion
Pre-Tax IRR
8.5%
17.1%
24.9%
32.0%
38.6%
After-Tax NPV 5%
C$20 million
C$310 million
C$588 million
C$859 million
C$1.12 billion
After-Tax IRR
5.5%
12.1%
18.0%
23.2%
28.0%
Initial Capital Costs
Operating Costs
+20%
+10%
C$2.2 billion
-10%
-20%
Pre-Tax NPV,
Pre-Tax IRR
After-Tax NPV 5%
After-Tax IRR
5%
C$814 million
C$949 million
C$1.07 billion
C$1.18 billion
C$1.28 billion
16.7%
C$413million
20.4%
24.9%
30.5%
37.8%
C$503 million
C$588 million
C$661 million
C$723 million
12.0%
14.7%
18.0%
21.9%
26.9%
Operating Costs
Initial Capital Costs
+20%
+10%
C$706 million
-10%
-20%
Pre-Tax NPV 5%
C$761 million
C$917 million
C$1.07 billion
C$1.23 billion
C$1.39 billion
Pre-Tax IRR
After-Tax NPV,
5%
After-Tax IRR
19.5%
$398million
14.0%
22.2%
24.9%
27.4%
29.9%
$494 million
C$588 million
$680 million
$771 million
16.0%
18.0%
19.9%
21.7%
Note: Further details can be found in the technical report titled "NI 43-101 Technical Report: Preliminary Economic Assessment, Duparquet Project, Quebec, Canada", dated October 20, 2023, as filed on SEDAR+ and on www.firstmininggold.com
TSX: FF | OTCQX: FFMGF | FRANKFURT: FMG | www.firstmininggold.com
G
FIRST MINING
GOLD
| 47View entire presentation