Investor Presentaiton
Pre-Feasibility Study Snapshot
Pre-Feasibility Study production scenario for 50Mtpy of
Verde's product, composed of K2O + S + Micronutrients
Proven and probable reserves (Mt)
1,297.66
The production scenario for 50Mtpy of Verde's product,
composed of K2O + S + Micronutrients predicts a
Net Present Value per share of up to C$332.08.*
Capex (US$M)
553.99
Operating cost (US$/t of Product)
8.06
General and Administrative Expenses (US$/t of
Product)
2.01
Sustaining capital (US$/t of Product)
0.50
Product sale price (US$/t of Product)
92.05
NPV after-tax at 8% discount (US$B)
13.54
IRR after-tax (%)
227.08
Cumulative Cash Flow (US$B)
32.98
CORPORATE PRESENTATION - TSX: NPK | OTCMKTS: VNPKF
* Estimated Net Present Value after tax of US$13.54 billion, with 8% discount rate and Internal Rate of
Return of 227.08%, based on the NI 43-101 Pre-Feasibility Technical Report Cerrado Verde Project
elaborated by the Verde in 2022, assuming a potash price at less than a third of current Potassium
Chloride. NPV and IRR were calculated considering the 50Mtpy production Scenario, with the K₂O+S+
Micronutrients Product composition. Currency exchange rate: US$1.00 = C$1.29. US$13.54 billion =
C$17.47 billion NPV after tax divided by 52,597,951 shares outstanding as of December 31, 2022. The PFS
relies on a KCI CFR Brazil port long term price of US$368.65 per tonne.
For further information, see press release issued by the Company on May 16, 2022:
https://investor.verde.ag/wp-content/uploads/2022/05/Verde-AgriTech-Press-Release-Pre-Feasibility-
Results-May-16-2022.pdf
The PSF can be accessed at: https://investor.verde.ag/wp-content/uploads/2022/05/NI-43-101-Pre-
Feasibility-Technical-Report-for-the-Cerrado-Verde-Project.pdf
со
29
29View entire presentation