Integra Resources Corp. (ITRG)

Integra Resources (NYSE American: ITRG; TSX-V: ITR)

Integra Resources Corp. is a development-stage mining company focused on the exploration and de-risking of the past producing DeLamar Gold-Silver Project in Idaho, USA. Integra is led by the management team from Integra Gold Corp. which successfully grew, developed and sold the Lamaque Project, in Quebec, for C$600 M in 2017.

"Integra Resources has pretty much everything going for itself as even the gold price is cooperating. We expect to see in excess of 5 million gold-equivalent ounces in the next resource update (H1 2021) and this updated resource will be the basis for a pre-feasibility study which should be ready by the end of next year. There still are a lot of moving parts and we’ll only be able to figure out how good the 2021 PFS will be after seeing the resource update. In any case, at $1900 gold we will probably see an after-tax NPV5% exceeding US$1B but it obviously wouldn’t be reasonable to use a multi-year high gold price as base case scenario, and we would expect Integra to use $1400-1500 gold (depending on the gold market in 2021) in which case we expect to see an after-tax NPV exceeding US$600M. The DeLamar project is shaping up like it could be Idaho’s next major gold mine, and we expect the pre-feasibility study in 2021 to confirm the viability of this project, even at a substantially lower gold price than what the yellow metal is trading at these days."

https://www.caesarsreport.com/reports/report-integra-resources-northern-quebec-to-southwest-idaho-integra-2-0-setting-the-table-for-another-win/

Share Structure

Issued and outstanding common shares as of February 3, 2021:  54,793,577   

Fully Diluted : 59,910,909

Florida Mountain
Integra Resources Intersects 4.53 g/t Gold and 262.67 g/t Silver Over 85.35 m at Florida Mountain, Including 11.74 g/t Gold and 652.45 g/t Silver Over 30.48

https://youtu.be/jtZlDdmX7D8
https://www.globenewswire.com/news-release/2020/12/09/2142012/0/en/Integra-Resources-Intersects-4-53-g-t-Gold-and-262-67-g-t-Silver-Over-85-35-m-at-Florida-Mountain-Including-11-74-g-t-Gold-and-652-45-g-t-Silver-Over-30-48-m.html

DeLamar
Integra Continues to Display Size Potential, Intersecting 1.12 g/t AuEq Over 283.46 m at the DeLamar Deposit
https://www.globenewswire.com/news-release/2019/05/07/1818130/0/en/Integra-Continues-to-Display-Size-Potential-Intersecting-1-12-g-t-AuEq-Over-283-46-m-at-the-DeLamar-Deposit.html

Milestone
Drill hole IMS-20-015 1.43 g/t AuEq over 78.94 m

https://youtu.be/OZ-3yUsL-2I
https://apnews.com/press-release/globenewswire-mobile/business-products-and-services-government-regulations-precious-metal-markets-legislation-d0b6914db5dbe30b4159c69849aa8d4b

War Eagle

Integra Resources Intersects 24.20 g/t Gold and 655.06 g/t Silver Over 7.62 m 400 m North of 2019 Drilling at War Eagle

https://www.youtube.com/watch?v=hKb6HELt3z0&feature=youtu.be

https://www.juniorminingnetwork.com/junior-miner-news/press-releases/2170-tsx-venture/itr/87935-integra-intersects-24-20-g-t-gold-and-655-06-g-t-silver-over-7-62-m-400-m-north-of-2019-drilling-at-war-eagle.html


ECONOMICS (PFS Q3 2021)

• Large, heap leach operation plus mill

•Compelling PEA (For an operation that the management can build - PFS will be for a larger operation with production of around 180 Koz per annum for a mid-tier or major producer)

Initial Capex US$161 million

After-tax NPV5% ($1,350/oz Au) US$358 million - PROFITABILITY INDEX: 2.2X

Production Profile 124 Koz AuEq per year for 10 years / Yr 2 to Yr 6 annual average of 148 k oz Au Eq  
Total AISC: US$742 / oz AuEq 

US$/oz Au     US$/oz Ag      After-tax NPV(5%)           IRR                  Payback (Years)                   Cumulative LOM Free Cash Flow (US$ MM) 
                                                 U$S MM    

$1,350            $16.90                 $357.6                       43%                      2.35                                                      $528.2
.
.
.
$1,800            $22.53                 $675.4                       74%                      1.48                                                      $950.7


Upcoming potential Catalysts:

10,000 m drill program underway for 2021 with drill to completed at Blacksheep (Discovery drilling), Florida Mountain (High grade and Bulk-Expansion) and War Eagle (High Grade-discovery)

43-101 resource updated in Q2

Prefeasibility study expected in September or October

Submission of Plan of Operations (mine plan) to the Bureau of Land Management in Idaho Q1 2022