Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Bear Creek Mining Corp

www: www.bearcreekmining.com   email: info@bearcreekmining.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:BCM CAD
OTCMKTS:BCEKF USD

Description

Bear Creek Mining Corp are a gold and silver focused junior, small producer with one mine in development in Peru and five exploration properties. They have approximately 0.6Moz. of gold and 275Moz. of silver in the reserves and resources category of which 0.45Moz. of gold and 225Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$63.18M which is a fall of roughly 8% over the last one months. As of 04/13/2024 they have ~$23M debt and ~$5M cash. They have 228M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $68.70M $63.18M 04/13/2024 $-5.52M
Total Assets: $131.00M $131.00M 04/13/2024 $0.00M
Total Liabilities: $37.00M $37.00M 04/13/2024 $0.00M
Current Assets: $5.00M $5.00M 04/13/2024 $0.00M
Current Liabilities: $2.50M $2.50M 04/13/2024 $0.00M
Total Debt: $22.50M $22.50M 04/13/2024 $0.00M
Cash: $5.00M $5.00M 04/13/2024 $0.00M
Enterprise Value: $86.20M $80.68M 07/22/1972 $-5.52M
Cash Flow: $22.10M $24.06M never $1.96M
Cash Flow Multiple: 3.11 2.63 never -0.48
Net Debt to
Cash Flow Ratio:		 0.79 0.73 never -0.06
Finance within 1 year: 04/13/2024 n/a
Misc 04/13/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 227,575,785 227,575,785 04/13/2024 0
Shares (FD): 236,000,000 236,000,000 04/13/2024 0
Insider Ownership: n/a 40% 04/13/2024 40%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2024 04/13/2024 n/a
Production (Gold Eq Oz.): (guess) 
50,000		 (guess) 
50,000		 04/13/2024 0
Production (Silver Eq Oz.): (guess) 
4,207,690		 (guess) 
4,055,007		 04/13/2024 -152,683
Initial CapEx (Outstanding): $580.00M
844.23% of MCap		 $580.00M
917.97% of MCap 		04/13/2024 $0.00M
Funding Option: n/a n/a 04/13/2024 n/a
Documentation: none PRODUCER 04/13/2024 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023 0
Cash Flow Multiplier: 3 3 04/12/2023 0.00

Resource Data

GOLD 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.25M 0.25M 04/13/2024 0.00M
Measured & Indicated: 0.45M 0.45M 04/13/2024 0.00M
Inferred: 0.15M 0.15M 04/13/2024 0.00M
Reserves & Resources: 0.60M 0.60M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.20M 0.20M 04/13/2024 0.00M
Measured & Indicated: 0.33M 0.33M 04/13/2024 0.00M
Inferred: 0.06M 0.06M 04/13/2024 0.00M
Reserves & Resources: 0.39M 0.39M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
50,000oz.		 (guess) 
50,000oz.		 04/13/2024 0oz.
Cash Cost: $1,400 $1,400 04/13/2024 $0.00
Extra Operating Cost: $500 $500 04/13/2024 $0.00
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 04/13/2024 n/a
Open Pit (Avg): n/a n/a 04/12/2023 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/13/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 04/13/2024 0.00M
Annual Production: 10,000oz. 10,000oz. 04/13/2024 0oz.
Cash Cost: $1,300 $1,300 04/13/2024 $0
Extra Operating Cost: $600 $600 04/13/2024 $0
SILVER 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 175.00M 175.00M 04/13/2024 0.00M
Measured & Indicated: 225.00M 225.00M 04/13/2024 0.00M
Inferred: 50.00M 50.00M 04/13/2024 0.00M
Reserves & Resources: 275.00M 275.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 126.00M 126.00M 04/13/2024 0.00M
Measured & Indicated: 154.80M 154.80M 04/13/2024 0.00M
Inferred: 18.00M 18.00M 04/13/2024 0.00M
Reserves & Resources: 172.80M 172.80M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/13/2024 $0.00
Extra Operating Cost: n/a n/a 04/13/2024 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/13/2024 n/a
Open Pit (Avg): n/a 50.00 g/t 03/25/2024 50.00 g/t
Recovery Rate: (CG)  72.00% (CG)  72.00% 04/13/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 04/13/2024 0.00M
Annual Production: 10,000,000oz. 10,000,000oz. 04/13/2024 0oz.
Cash Cost: $12.00 $12.00 04/13/2024 $0.00
Extra Operating Cost: $15.00 $15.00 04/13/2024 $0.00

Property

Last Analysis Data  (04/13/2024)
Stage Name Owned Au Ag Cu Notes
Exp Mercedes 100% show
500,000 oz deposit at 4 gpt

50,000 oz annual production
Dev Corani 100% show
300 million oz deposit at 50 gpt, plus 4.5 billion lbs of lead and zinc.

10 million oz of silver for 20 years.

Low recovery rate of 65%.

Negative cash costs the first 5 years. $4 per oz the LOM.

$575 capex.

Construction could begin in 2015.
Exp Alejandra 0% n/a
Exp La Yegua 100% n/a
Exp Sumi 0% n/a
Exp Tassa 100% n/a
Total Land Package Size (ha): 75,700  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mercedes 100% show
500,000 oz deposit at 4 gpt

50,000 oz annual production
Dev Corani 100% show
300 million oz deposit at 50 gpt, plus 4.5 billion lbs of lead and zinc.

10 million oz of silver for 20 years.

Low recovery rate of 65%.

Negative cash costs the first 5 years. $4 per oz the LOM.

$575 capex.

Construction could begin in 2015.
Exp Alejandra 0% n/a
Exp La Yegua 100% n/a
Exp Sumi 0% n/a
Exp Tassa 100% n/a
Total Land Package Size (ha): 75,700  

Profitability (by resource)

Proven &
Probable		 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 10.73% 10.38% n/a -0.35%
Percentage Silver: 89.27% 89.62% n/a 0.35%
Total (Gold Eq. Oz.): 2.33M 2.41M n/a 0.08M
Total (Silver Eq. Oz.): 196.04M 195.28M n/a -0.76M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.70M 1.75M n/a 0.06M
Silver Eq. Oz.: 142.83M 142.22M n/a -0.61M
Maximum Profit (Gold): $88.40M $96.22M n/a $7.82M
Maximum Profit (Silver): $104.58M $297.36M n/a $192.78M
Total Maximum Profit: $192.98M $393.58M n/a $200.60M
Max Profit / Current MCap: 2.809 6.229 n/a 3.420
Max Profit Per Share (Gold): $0.37 $0.41 n/a $0.03
Max Profit Per Share (Silver): $0.44 $1.26 n/a $0.82
Total Max Profit Per Share: $0.82 $1.67 n/a $0.85
Total Free Profit Per Share: $0.42 $1.30 n/a $0.89
FD MCap / Gold Eq.: $40.48 $36.03 n/a $-4.45
FD MCap / Silver Eq.: $0.48 $0.44 n/a $-0.04
FD MCap / Per Metal
as % Spot Price:		 1.73% 1.51% n/a -0.22%
Measured &
Indicated		 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 14.41% 13.96% n/a -0.45%
Percentage Silver: 85.59% 86.04% n/a 0.45%
Total (Gold Eq. Oz.): 3.12M 3.22M n/a 0.10M
Total (Silver Eq. Oz.): 262.87M 261.50M n/a -1.37M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.17M 2.24M n/a 0.07M
Silver Eq. Oz.: 182.40M 181.40M n/a -1.00M
Maximum Profit (Gold): $144.98M $157.80M n/a $12.82M
Maximum Profit (Silver): $128.48M $365.33M n/a $236.84M
Total Maximum Profit: $273.46M $523.13M n/a $249.67M
Max Profit / Current MCap: 3.980 8.280 n/a 4.299
Max Profit Per Share (Gold): $0.61 $0.67 n/a $0.05
Max Profit Per Share (Silver): $0.54 $1.55 n/a $1.00
Total Max Profit Per Share: $1.16 $2.22 n/a $1.06
Total Free Profit Per Share: $0.76 $1.85 n/a $1.09
FD MCap / Gold Eq.: $31.70 $28.25 n/a $-3.45
FD MCap / Silver Eq.: $0.38 $0.35 n/a $-0.03
FD MCap / Per Metal
as % Spot Price:		 1.35% 1.19% n/a -0.17%

Reserves &
Resources		 04/13/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 15.51% 15.03% n/a -0.48%
Percentage Silver: 84.49% 84.97% n/a 0.48%
Total (Gold Eq. Oz.): 3.87M 3.99M n/a 0.12M
Total (Silver Eq. Oz.): 325.49M 323.66M n/a -1.83M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.44M 2.52M n/a 0.08M
Silver Eq. Oz.: 205.45M 204.27M n/a -1.18M
Maximum Profit (Gold): $171.50M $186.67M n/a $15.17M
Maximum Profit (Silver): $143.42M $407.81M n/a $264.38M
Total Maximum Profit: $314.92M $594.47M n/a $279.55M
Max Profit / Current MCap: 4.584 9.409 n/a 4.825
Max Profit Per Share (Gold): $0.73 $0.79 n/a $0.06
Max Profit Per Share (Silver): $0.61 $1.73 n/a $1.12
Total Max Profit Per Share: $1.33 $2.52 n/a $1.18
Total Free Profit Per Share: $0.93 $2.15 n/a $1.22
FD MCap / Gold Eq.: $28.14 $25.09 n/a $-3.05
FD MCap / Silver Eq.: $0.33 $0.31 n/a $-0.03
FD MCap / Per Metal
as % Spot Price:		 1.20% 1.05% n/a -0.15%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×