OREMAVEN
XMM 7,722.00 -2.63% YTD +5.6% OM ASX 450.55 -2.56% YTD +0.1% OM PRECIOUS 349.20 -2.24% YTD +2.5% OM EX-PREC 418.91 -2.72% YTD -1.1% XAU 4,115.59 +2.31% YTD -4.9% GLD 375.49 +0.81% YTD -5.2% GDX 85.75 +1.37% YTD -0.0% SIL 77.33 -1.00% YTD -7.3% COPX 70.23 -5.81% YTD -1.8% URNM 40.07 -2.79% YTD -27.0%
2026-11-06
◂ Monitor VTM ASX

Victory Metals Limited

PFS Developer · Rare Earths · Others · Australia Rating locked: sign in to view v6.2
Last 2026-11-06
A$1.155
1D
—
1M
—
YTD
—
1Y
—
Upside
Locked: sign in to view
Mkt cap
A$152.3M
EV
A$141.2M
Cash
A$11.2M
Debt
A$0
2 newer ASX announcements not yet reflected in this valuation

Portfolio detail

Assets

1 assets

Core asset

North Stanmore Heavy Rare Earth Project

Australia

PFS Developer100% ownedRare EarthsOthers

Victory Cue Pty Ltd, a wholly owned subsidiary, holds North Stanmore. August 2026 PFS is reserve-backed and M20/564 is granted; other environmental, water, heritage and commercial approvals, binding offtake and construction finance remain outstanding.

Project location

Approximate location

Loading location…

© OpenStreetMap contributors. Basemap imagery © Esri (Maxar, Earthstar Geographics). Dated overlays contain modified Copernicus Sentinel data. Visible surface changes do not establish production or completion.

Published study economicsIssuer or study metrics
NPVA$1.2B8% discount
IRR52%Published return
Initial capexA$337MPublished capital estimate
Operating cost25.5AUD/ROM tonne
NPVA$711M8% discount
IRR36%Published return
Initial capexA$337MPublished capital estimate
Operating cost25.5AUD/ROM tonne
NPVA$1.2B8% discount
IRR240%Published return
Initial capexA$155MPublished capital estimate
Operating cost28.38AUD/wet tonne processed, processing plus site G&A

Issuer scoping-study low Adamas pricing case, post tax, real NPV; preliminary accuracy plus or minus 35 percent.

Issuer scoping-study sensitivity using stated 26 February 2025 spot NdPr price of US$62/kg, post tax.

PFS post-tax real NPV8, 20-year reserve-backed case; 65% REE and 50% hafnium payability and weighted AUD/USD 0.69 are assumptions, not contracted terms.

Resources & reserves2
TypeCategoryQuantityGradeContained mineralsDate
Mineral ResourceMeasured, Indicated and Inferred278.8M tonnes483 ppm TREO; 70.67 Mt Measured at 535 ppm, 84.09 Mt Indicated at 510 ppm, 124.04 Mt Inferred at 434 ppmRare Earths · Others2026-08-18
Ore ReserveProbable47M dry tonnes692 ppm TREO, 248 ppm HREO and 6.4 ppm HfO2Rare Earths · Others2026-08-18
Tenements13
e20-0544Granted— None · No expiry supplied
e20-0871Granted— None · No expiry supplied
e20-0971Granted— None · No expiry supplied
e20-1016Granted— None · No expiry supplied
e20-2468Granted— None · No expiry supplied
e20-2469Granted— None · No expiry supplied
p20-0543Granted— None · No expiry supplied
p20-2007Granted— None · No expiry supplied
p20-2153Granted— None · No expiry supplied
p20-2331Granted— None · No expiry supplied
p20-2352Granted— None · No expiry supplied
p20-2403Granted— None · No expiry supplied
m20-0564Granted2,006 hectares approximately · No expiry supplied
Milestones6
  1. Scoping Study completed

    Achieved · High materiality

  2. Continuous pilot plant produced 7.1 wt.% TREO concentrate

    Achieved · High materiality

  3. Potential offtaker product qualification

    Pending · High materiality

  4. Pre-Feasibility Study and maiden reserve delivered

    Achieved · High materiality

  5. M20/564 mining lease granted

    Achieved · High materiality

  6. Definitive Feasibility Study scope and validation

    Pending · High materiality

Permits & approvals3
PermitJurisdictionStatusExpiryCritical path
Native Title Mining AgreementWestern AustraliaGranted—Yes
North Stanmore M20/564 mining leaseWestern AustraliaGranted—Yes
Project environmental approvalsWestern AustraliaRequired—Yes
Economic studies2
StudyStageStatusDateSummary
North Stanmore Scoping StudyScoping StudySuperseded2025-03-12Preliminary 8 Mtpa, 31-year development concept with plus-or-minus 35 percent accuracy; subsequent PFS testwork has not yet produced a quantified replacement study.
North Stanmore Pre-Feasibility StudyPFSCurrent2026-08-1820-year reserve-backed flotation concentrate case with 2.4 Mtpa plant, about 10 years mining then 10.5 years stockpile processing.