STLLR Gold Delivers Updated Mineral Resource Estimate and PEA Demonstrating US$1.0 Billion After-Tax NPV5% for the Large-Scale Tower Gold Project in Ontario, Canada

In This Article:

  • Average annual gold production of 273,000 ounces for 19-years, including peak average annual production of 316,000 ounces over the first five years, and a maximum annual production of 325,000 ounces in Year 15.

  • 5.2 million ounces of gold production over the 19 years of conceptual mine life ("CML").

  • Base Case After-Tax NPV5% of C$1.36 billion (US$1.01 billion) and IRR of 13.4% at US$2,500/oz gold.

  • Spot Price After-Tax NPV5% of C$3.30 billion (US$2.46 billion) and IRR of 24.0% at US$3,200/oz gold.

  • 2025 MRE (as defined herein): 4.0 million ounces from 140.4 Mt grading 0.89 g/t Au in the Indicated category and 7.0 million ounces from 200.3 Mt grading 1.08 g/t Au in the Inferred category.

  • 2025 PEA (as defined herein) is preliminary in nature and includes inferred mineral resources that are considered too speculative geologically to have the economic considerations applied to them that would enable them to be categorized as mineral reserves, and there is no certainty that the 2025 PEA will be realized. Mineral resources that are not mineral reserves do not have demonstrated economic viability.

Toronto, Ontario--(Newsfile Corp. - May 15, 2025) - STLLR Gold Inc. (TSX: STLR) (OTCQX: STLRF) (FSE: O9D) ("STLLR" or the "Company") announces the summary results of the updated Mineral Resource Estimate ("2025 MRE") and updated Preliminary Economic Assessment ("2025 PEA") for its 100%-owned Tower Gold Project ("Tower" or the "Project") located in the prolific Timmins Mining Camp in Ontario, Canada. The 2025 MRE was prepared by InnovExplo (a member of Norda Stelo) and the 2025 PEA was compiled by G Mining Services ("GMS").

Table 1: 2025 PEA1 Economics*

Potential Economics

Gold Price Assumption

US$2,500/oz
Base Case

US$3,200/oz
Spot

Pre-tax internal rate of return ("IRR")(%)

16.1%

28.6%

After-tax IRR

13.4%

24.0%

Pre-tax net present value at 5% discount rate ("NPV5%")(C$M)

C$2,118

C$4,961

After-tax NPV5% (C$M)

C$1,355

C$3,298

CML after-tax free cash flow ("FCF")(C$M)2

C$3,438

C$6,739

FX rate assumption (USD/CAD)

1.34

1.34

After-tax NPV5%/Initial Capex ratio

0.7x

1.8x

After-tax Payback period (years)

5.8

2.9


*Figures may vary slightly due to rounding

Table 2: 2025 PEA1: Conceptual Mine Plan Summary*

Metrics

CML Total

Per Unit

Conceptual Mine Plan

CML

19 years


2025 MRE conversion to conceptual mine plan

52%


Total mineralized material (million tonnes "Mt")

176.9 Mt

9.5 Mtpa3/26,030 tpd3

OP material during ramp-up

1.4 Mt


OP

148.8 Mt

7.8Mtpa3/21,370 tpd3

UG

26.6 Mt

1.7Mtpa3/4,660 tpd3

Total OP waste rock mined (Mt)

652.7 Mt


Total OP overburden tonnes ("OVB") mined (Mt)

288.3 Mt


Total OP waste (waste rock + OVB)

940.9 Mt


Strip ratio, excluding OVB

4.3


Strip ratio, including OVB

6.3


Average mill gold head grade ("g/t Au")

0.99 g/t Au


CML OP production

0.75 g/t Au


CML UG Production

2.35 g/t Au


Average mill recovery rate (%)

92.7%


Total potential payable gold production,
excluding pre-production (thousand ounces "Koz")

5,191 Koz

273 Koz/year

Pre-production gold recovered, OP ramp-up

43 Koz


OP production
UG Production

3,326 Koz
1,868 Koz

175 Koz/year
98 Koz/year

Capex and Opex

Initial Capex (with contingency) (C$ millions "M")

C$1,873 M


Pre-production revenue (C$M)

C$144.6 M


Sustaining Capex4 (excluding Closure/Salvage)

C$1,723 M

C$91 M/year

Total Cash Costs5

C$8,901 M

C$1,715/oz (US$1,280/oz)

All-In Sustaining Cost ("AISC")6

C$10,700 M

C$2,059/oz (US$1,537/oz)

All-In Costs ("AIC")6

C$12,575 M

C$2,403/oz (US$1,793/oz)


*Figures may vary slightly due to rounding