FireFly Metals Ltd. — Baie Verte, Newfoundland and Labrador, Canada · Copper-Gold (concentrate + doré) ·
NI 43-101 PEA · delivered October 2026
Report after-tax NPV(7%)
C$2,135M
Independently rebuilt after-tax NPV(7%)
C$2,055M
Variance vs report
−3.7% (deliberate, decomposed)
What the rebuild surfaced. The study prints a single total-taxes row, with no pools, allowances or credit timing. Its taxes are C$140M below statute over the life of mine, with refunds in Years 1 and 2: about C$340M of deductions it does not name. Built from federal and Newfoundland and Labrador statute, the rebuild lands 3.7% below the headline and within 0.5% pre-tax; with the study's published taxes selected, it is within 0.7%.
Rebuilt economic modelExcel · formula-driven · every input footnoted ·
sensitivity dashboard · view in the browser; Excel download by credit
Subscribers view every model in the browser at launch; Excel downloads use download credits.
A sample model is available on request: email [email protected].
Join the launch list — free
Members receive the weekly email, including one full investor memo with each issue. Paid subscriptions
open at launch, with every rebuilt model viewable in the browser and new analyses as they release.