NioCorp SPAC Presentation Deck
Project Expected to Deliver Significant Cash Flow Over 38-Year Life
2022 Elk Creek Feasibility Study Economic Results
(not including REE production)
Pre-Tax Net Present Value (NPV) (8% discount)
Pre-Tax Internal Rate of Return (IRR)
After-Tax NPV
After-Tax IRR
After-Tax Payback Period from Production Onset (years)
Total Upfront CAPEX
Mine Life (Years)
Life of Mine ("LoM") Gross Revenue ($M)
Niobium
Scandium
Titanium
Averaged Annual EBITDA over LoM²
Averaged EBITDA Margin over LoM (EBITDA as % of total revenue)²
Averaged Annual Operating Cash Flow over LoM²
Average Annual Operating Cost, LOM (OPEX) (US$/t)
Averaged Annual EBITDA over Run of Mine ("RoM") ²
Averaged EBITDA Margin over RoM (EBITDA as % of total revenue) 2
Averaged Annual Operating Cash Flow over RoM²
Effective Tax Rate
NioCorp
Critical Mineral Security
Elk Creek Project Metrics Summary¹
(US$ Millions)
$2,819
29.2%
$2,350
27.6%
2.69
$1,141
38
$21,900
$7,968
$13,504
$427
$397.5
69%
$337
($195.9)
$403
68%
$340
16.4%
$M US
$500
$400
$300
$200
$100
$0
($100)
($200)
($300)
($400)
($500)
Elk Creek Project After-Tax Metrics
Year of Operation
Capex Free Cash Flow-Payable Nb
6,000
4,000
2,000
O
-2,000
-4,000
-6,000
1 Based on the 2022 NI 43-101 Elk Creek Technical Report. See "Mineral Reserves and Resources" in
the Disclaimers & Technical Disclosures at the beginning of this presentation.
2 See "Financial Information; Non-GAAP Measures" in the Disclaimers & Technical Disclosures at the
beginning of this presentation.
Payable Nb in tonnes
35View entire presentation