Ivanhoe Electric — Arizona, USA · Copper (cathode) ·
NI 43-101 FS · delivered July 2026
Report after-tax NPV(8%)
US$1,376M
Independently rebuilt after-tax NPV(8%)
US$1,361M
Variance vs report
−1.1% (deliberate, decomposed)
What the rebuild surfaced. The rebuild found the report's published cash-flow table does not reproduce its own headline pre-tax NPV, and its closure line disagrees with its capital table — proven by cross-footing the report against itself. Our variance is deliberately held and decomposed rather than forced to tie.
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 email updates as we add new projects. Paid subscriptions
open at launch, with every rebuilt model viewable in the browser and new analyses as they release.