Gold explorer Nusantara’s DFS in the spotlight

By Meagan Evans. Published at Jan 23, 2019, in Mining

Now into the new year, it’s as good a time as any to take a closer look at small caps that are well-placed to deliver for shareholders over the coming 12 months.

Backed by an economically robust definitive feasibility study (DFS) and a bullish 2019 gold price outlook, Indonesia-focused gold explorer, Nusantara Resources (ASX:NUS), is one such ASX-junior that makes the cut.

By way of background, in 2017 the company became owners of the Awak Mas Gold Project, located in South Sulawesi Indonesia, which came with Mineral Resources at the Awak Mas, Salu Bulo and Tarra deposits, as well as previously completed pre-feasibility studies (PFS).

The project, which has all approvals in place for development, is one of just a few undeveloped gold projects within the Asia-Pacific region. It has an Ore Reserve of 1.1 million ounces, within a 2.0 million-ounce Mineral Resource.

Since the project has been in NUS’s hands, it has undertaken further Mineral Resource definition drilling, metallurgical evaluation, and mining studies which allowed for the completion of a DFS in the latter half of last year.

Explorers typically conduct a series of studies to evaluate whether a resource can be mined economically. These are scoping, preliminary feasibility, and definitive feasibility studies, with the latter used to support financing of the project.

In summary, the DFS supports an initial 11-year project producing ~100,000 oz per year, delivering strong margins. The initial capital cost was calculated at US$146 million, with pre-production mining expenditure of US$16 million, and project sustaining capital of US$29 million. The base case determined a post-tax net present value (NPV) of US$152 million, with a 20.3% internal rate of return (IRR) using a gold price of US$1250 per ounce, and importantly generates US$39 million per year of after tax free cash flow.

One major point to note is the low costs associated with the project’s development. The DFS determined a C1 cash cost of US$643 per ounce with an all-in sustaining cost (AISC) of US$758 per ounce. Based on current gold price, this means that the project is generating margins of around US$650/ounce.

The DFS identified the potential for an uplift in grade for the project’s Awak Mas and Salu Bulo deposits, as further drilling is undertaken to lift the reserve category to Measured status in the initial mining areas. Scenario financial analysis of these near-term opportunities shows a 7% grade uplift and an additional three years of mine life, significantly enhancing project economics, resulting in an NPV in the vicinity of US$250 million, and an IRR of approximately than 25%.

The project has significant potential to increase the mine life and a three-year extension would add US$50 million to the NPV. Nusantara’s exploration update in December clearly demonstrates large zones of mineralisation adjacent to the planned pit.

Additionally, a sensitivity analysis highlighted that just a 10% rise in the gold price would add $65 million to the project’s NPV.

With plenty of upside potential, the company is capped at just $33 million. And with Indonesia still underappreciated as an investment locale, the stock may be simply discounted due to a lack of understanding around its project’s location.

Yet Indonesia is one of the world’s most attractive investment destinations, with the National Resource Governance Institute ranking the country 11 out of 81 global mining destinations, supported by stable legal and regulatory regulations. Nusantara is the sole owner of the project and has an agreement with the Indonesian Government that confirms ownership to 2050 with the possibility of a 20-year extension.

The country already hosts some of the world’s great gold and copper deposits, ranking 7th in global gold production, while still offering exceptional exploration upside.

Where to invest $1,000 right now

When the experts at Next Investors have a stock pick, it may pay to listen.

The Next Investors have been investing in ASX small cap stocks for years, with their best small cap picks yielding returns of 1,200%, 1,120%, 900% and 678%.

They have just revealed their hand-picked, FY2021 stock portfolio of high conviction long-term investments.

Click the link below to see what they are currently investing in.


S3 Consortium Pty Ltd (CAR No.433913) is a corporate authorised representative of LeMessurier Securities Pty Ltd (AFSL No. 296877). The information contained in this article is general information only. Any advice is general advice only. Neither your personal objectives, financial situation nor needs have been taken into consideration. Accordingly you should consider how appropriate the advice (if any) is to those objectives, financial situation and needs, before acting on the advice.

Conflict of Interest Notice

S3 Consortium Pty Ltd does and seeks to do business with companies featured in its articles. As a result, investors should be aware that the Firm may have a conflict of interest that could affect the objectivity of this article. Investors should consider this article as only a single factor in making any investment decision. The publishers of this article also wish to disclose that they may hold this stock in their portfolios and that any decision to purchase this stock should be done so after the purchaser has made their own inquires as to the validity of any information in this article.

Publishers Notice

The information contained in this article is current at the finalised date. The information contained in this article is based on sources reasonably considered to be reliable by S3 Consortium Pty Ltd, and available in the public domain. No “insider information” is ever sourced, disclosed or used by S3 Consortium.

Australian ASX Small Cap stocks | Why is Australia’s leading small cap publication

Founded seven years ago, is Australia’s leading and longest standing website for investor and finance news, education and expert opinion.

Published by StocksDigital, Finfeed was created to report daily on the comings and goings of ASX listed stocks in the small cap market.

As the first digital publication dedicated specifically to this space, Finfeed soon became the most trusted publication in the market, quickly garnering over two million page views – a number that continues to rise. provides its readers with informative articles that tackle the latest in market moving #ASX small cap news, plus exclusive content you won’t find anywhere else. It is aimed at those with an interest in investing, market education, company performance, start-ups and much more. is the only media organisation operating under the strength of a Financial Services License and is backed by leading journalists and analysts all with brands of their own.

The website aims to inform, educate and entertain with content that drills down into the heart of financial matters.

Finfeed is a leading source of investor and market information, with everything investors need to know about how to invest written in a way that anyone can understand. 

Over the years, the website has expanded beyond exclusively reporting on small caps, to profile Australia’s leading ASX listed small, mid and large caps as well as some of the country’s most successful CEOs and business leaders to find out what makes them tick.

Every day you will find fresh content covering:

Fast Facts

Over 4,000 articles published

Over 2.3 Million Page Views and counting

Over 10,000 followers on social media

Subscriber list growing by 2% monthly

Thanks for subscribing!