After-Tax NPV of $375M and IRR of 39% ($3,600/oz gold)
After-Tax NPV of $609M and IRR of 55% ($4,618/oz gold)
Paramount Gold Nevada Corp. (NYSE-A: PZG) announced the results of a Feasibility Study update prepared in accordance with S-K 1300 for its 100% owned, high-grade Grassy Mountain Gold Project located in Malheur County, Oregon.
The Study updates the Company’s 2022 feasibility study and reflects current metal price assumptions, capital and operating cost estimates, and a revised mine plan. The economic analysis is based on assumed metal prices of $3,600 per ounce of gold and $48 per ounce of silver.
Total recoverable ounces of gold have increased 7% from 361,800 ounces to 385,800 ounces. The revised production schedule extends the Project’s mine life from 7.8 years to 9.3 years. The Study outlines significantly improved project economics, including an after-tax NPV (5%) of $374.7 million, an IRR of 38.9% and a payback period of 2.2 years, representing relative NPV and IRR increases of 228% and 72%, respectively, compared to the 2022 study.
The Study includes sensitivity analysis to higher commodity prices amongst other inputs. Assuming metal prices of $4,618 per ounce of gold and $74 per ounce of silver, the Project’s after-tax NPV increases to $608.6 million, with an IRR of 55.4% and a payback period of 1.4 years.
The Project is planned as an underground operation with a relatively small surface footprint. Grassy Mountain received a positive Record of Decision from the Federal Bureau of Land Management along with the final Environmental Impact Statement in January 2026, representing a significant milestone in advancing the project toward a potential construction decision. State permitting is in the final stages, with approval expected in the second half of 2026.
KEY HIGHLIGHTS OF THE UPDATED FEASIBILITY STUDY
All amounts in U.S. dollars.
Project Economics (at base case $3,600 gold price)
Project Economics (at upside case $4,618 gold price)
Production Profile
Capital and Cost Structure
Mineral Reserves and Mineral Resources
Rachel Goldman, Chief Executive Officer of Paramount, stated:
“The updated Study allowed us to refine expected development costs and integrate industry-wide inflationary pressures. The strong projected returns at both the base case and upside case highlight Grassy Mountain’s significant leverage to today’s gold price environment and the resulting improvement in project economics. The Study also reflects a larger mineral inventory compared to our 2022 study, further underpinning the Project’s long-term potential.
We remain focused on completing the remaining permitting steps to position the Project for a construction decision. Grassy Mountain represents a compelling near-term development opportunity, and we look forward to sharing further updates as we advance toward that milestone.”
The following table summarizes key metrics from the 2022 and 2026 feasibility studies, including an upside case at higher metal prices.
2022 and 2026 Feasibility Study Metrics
| 2022 FS ($1,750/oz gold) |
2026 FS Base Case ($3,600/oz gold) |
2026 FS Upside Case† ($4,618/oz gold) |
|
| Project Economics | |||
| After-tax NPV (5%) | $114.1M | $374.7M | $608.6M |
| After-tax IRR | 22.5% | 38.9% | 55.4% |
| Payback period | 3.3 years | 2.2 years | 1.4 years |
| Production Profile | |||
| Annual gold production | 46.6 koz | 41.4 koz | |
| Annual silver production | 54.5 koz | 51.5 koz | |
| Total recovered gold ounces | 361.8 koz | 385.8 koz | |
| Total recovered silver ounces | 424.8 koz | 477.2 koz | |
| Initial mine life | 7.8 years | 9.3 years | |
| Capital and Cost Structure | |||
| Initial capital | $136.2M | $189.8M | |
| Sustaining capital | $36.1M | $65.1M | |
| Mining cost | $67.29/ton milled | $140.60/ton milled | |
| Processing cost | $33.92/ton milled | $37.72/ton milled | |
| G&A cost | $16.57/ton milled | $20.65/ton milled | |
| Cash costs net of by-products* | $681/oz | $1,218/oz | $1,202/oz |
| All-in sustaining costs** | $815/oz | $1,442/oz | $1,425/oz |
NOTES:
† Production and capital cost metrics are unchanged across both 2026 price cases.
* Cash costs consist of mining costs, processing costs, mine-level G&A, refining charges and royalties, net of by-product credits
** AISC includes cash costs plus sustaining capital and closure costs, net of silver by-product credits, at the project level. Corporate G&A is not included.
MINERAL RESERVE AND MINERAL RESOURCE ESTIMATES
The 2026 Feasibility Study reflects a larger mineral inventory compared to the 2022 Feasibility Study, with gold reserves of 405,000 ounces, silver reserves of 625,000 ounces, and measured and indicated gold mineral resources (inclusive of reserves) of 1.36 million ounces.
Gold and Silver Mineral Reserve Estimates (US Imperial)
| Tons (‘000s) |
Grade (oz/ton Au) |
Gold (‘000 oz) |
Grade (oz/ton Ag) |
Silver (‘000 oz) |
|
| Proven mineral reserves | 299 | 0.167 | 50 | 0.256 | 77 |
| Probable mineral reserves | 1,908 | 0.186 | 355 | 0.287 | 548 |
| Total Proven and Probable reserves | 2,207 | 0.184 | 405 | 0.283 | 625 |
Gold and Silver Mineral Reserve Estimates (Metric)
| Tonnes (‘000s) |
Grade (g/tonne Au) |
Gold (‘000 oz) |
Grade (g/tonne Ag) |
Silver (‘000 oz) |
|
| Proven mineral reserves | 271 | 5.72 | 50 | 8.77 | 77 |
| Probable mineral reserves | 1,731 | 6.38 | 355 | 9.85 | 548 |
| Total Proven and Probable reserves | 2,002 | 6.29 | 405 | 9.70 | 625 |
NOTES:
Gold and Silver Mineral Resource Estimates – Exclusive of Mineral Reserves (US Imperial)
| Tons (‘000s) |
Grade (oz/ton Au) |
Gold (‘000 oz) |
Grade (oz/ton Ag) |
Silver (‘000 oz) |
|
| Measured Mineral Resources | 33,700 | 0.015 | 490 | 0.061 | 2,065 |
| Indicated Mineral Resources | 21,887 | 0.021 | 462 | 0.081 | 1,777 |
| Measured + Indicated Mineral Resources | 55,587 | 0.017 | 952 | 0.069 | 3,842 |
| Inferred Mineral Resources | 3,779 | 0.019 | 73 | 0.056 | 210 |
Gold and Silver Mineral Resource Estimates – Exclusive of Mineral Reserves (Metric)
| Tonnes (‘000s) |
Grade (g/Tonne Au) |
Gold (‘000 oz) |
Grade (g/Tonne Ag) |
Silver (‘000 oz) |
|
| Measured Mineral Resources | 30,572 | 0.50 | 490 | 2.10 | 2,065 |
| Indicated Mineral Resources | 19,856 | 0.72 | 462 | 2.78 | 1,777 |
| Measured + Indicated Mineral Resources | 50,428 | 0.59 | 952 | 2.37 | 3,842 |
| Inferred Mineral Resources | 3,428 | 0.65 | 73 | 1.92 | 210 |
NOTES:
The updated S-K 1300 Technical Report Summary for the Grassy Mountain Gold Project will be available on the Company’s website and be filed with the U.S. Securities and Exchange Commission on Form 8-K and will also be filed with the Company’s next Annual Report on Form 10-K.
Qualified Persons
The updated S-K 1300 Technical Report Summary was prepared by Ausenco Engineering Canada ULC as the lead author, with contributions from independent Qualified Persons from RESPEC Company LLC, WSP USA Inc. SLR International Corporation, and Geotechnical Mine Solutions Inc.
The scientific and technical information from the technical report summary and contained in this news release has been reviewed and verified by the QPs of Ausenco (processing, infrastructure, costs, financial analysis and overall report coordination), RESPEC (mining, mineral resources and mineral reserves), WSP (tailings storage facility), SLR (reclamation and environmental), and GMS (geotechnical), each of whom is independent of Paramount Gold Nevada Corp. within the meaning of S-K 1300.
About Paramount Gold Nevada Corp.
Paramount Gold Nevada Corp. is a U.S.-focused exploration and development company advancing a portfolio of high-quality gold assets. The Company holds a 100% interest in approximately 50,000 acres across its portfolio, including the Grassy Mountain and Sleeper projects.
Grassy Mountain is an advanced-stage development project in Malheur County, Oregon. Sleeper is a past-producing development project in Humboldt County, northern Nevada, one of the world’s premier mining jurisdictions, with a large, highly prospective land position.
About Ausenco
Ausenco is a global engineering, consulting and project delivery firm built for the minerals and metals industry. With three decades of global experience, Ausenco works alongside clients to navigate complex challenges from first study to final closure—across every phase, on five continents. Deeply rooted in the minerals and metals industry, their people combine technical depth, hands-on expertise, and hard-earned insight to deliver practical, forward-thinking solutions that reduce risk and unlock value.
Newcore Gold Ltd. (TSX-V: NCAU) (OTCQX: NCAUF) is pleased to anno... READ MORE
Group Eleven Resources Corp. (TSX-V: ZNG) (OTCQB: GRLVF) (FSE: 3G... READ MORE
Miata Metals Corp. (TSX-V: MMET) (FSE: 8NQ) (OTCQX: MMETF) is ple... READ MORE
GFG Resources Inc. (TSX-V: GFG) (OTCQB: GFGSF) is pleased to repo... READ MORE