Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Hycroft Mining Corp
www: www.hycroftmining.com     email: info@hycroftmining.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:HYCTW USD

Description

Hycroft Mining Corp are a gold and silver focused mid-tier producer with one producing mine in USA and exploration properties. Currently they produce roughly 240koz. of gold and 1.8Moz. of silver per year. They have approximately 22Moz. of gold and 700Moz. of silver in the reserves and resources category of which 17Moz. of gold and 600Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$13.89M which is a fall of roughly 92% over the last three years. As of 06/30/2015 they have ~$122M debt and ~$8.79M cash. They have 126M shares outstanding and trade on the over-the-counter markets.

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

General Details

Financial 11/23/2014
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $180.20M $13.89M 12/31/2014 $-166.31M
Total Assets: $1,394.52M $651.35M 06/30/2015 $-743.17M
Total Liabilities: $667.61M $737.96M 06/30/2015 $70.35M
Current Assets: $302.97M $229.35M 06/30/2015 $-73.62M
Current Liabilities: $129.56M $236.57M 06/30/2015 $107.01M
Total Debt: $543.32M $122.25M 06/30/2015 $-421.07M
Cash: $6.00M $8.79M 06/30/2015 $2.79M
Enterprise Value: $717.52M $127.35M 01/13/1974 $-590.17M
Cash Flow: $-27.68M $-24.56M never $3.12M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 11/23/2014 n/a
Tax Rate: (guess)  34.00% (CG)  34.00% 10/23/2015 0.00%
Misc 11/23/2014
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 104,000,000 126,190,000 06/30/2015 22,190,000
Shares (FD): 106,000,000 126,190,000 12/31/2014 20,190,000
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2017 11/23/2014 n/a
Production (Gold Eq Oz.): (guess) 
264,636
(guess) 
262,819
11/23/2014 -1,818
Production (Silver Eq Oz.): (guess) 
19,335,027
(guess) 
20,731,792
11/23/2014 1,396,765
Initial CapEx (Outstanding): $900.00M
499.45% of Mkt.Cap
$900.00M
6477.84% of Mkt.Cap
11/23/2014 $0.00M
Funding Option: n/a n/a 11/23/2014 n/a
Documentation: none PRODUCER 10/23/2015 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 11/23/2014
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 8.40M 8.40M 11/23/2014 0.00M
Measured & Indicated: 17.00M 17.00M 11/23/2014 0.00M
Inferred: 5.00M 5.00M 11/23/2014 0.00M
Reserves & Resources: 22.00M 22.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 5.88M 5.88M 11/23/2014 0.00M
Measured & Indicated: 10.70M 10.70M 11/23/2014 0.00M
Inferred: 1.75M 1.75M 11/23/2014 0.00M
Reserves & Resources: 12.45M 12.45M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
240,000oz.
(guess) 
240,000oz.
11/23/2014 0oz.
Cash Cost: $950 $950 11/23/2014 $0.00
Extra Operating Cost: $400 $400 11/23/2014 $0.00
Average Grade: 0.35 g/t 0.35 g/t 11/23/2014 n/a
Recovery Rate: (CG)  70.00% (CG)  70.00% 10/23/2015 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 11/23/2014 0.00M
Annual Production: 450,000oz. 450,000oz. 11/23/2014 0oz.
Cash Cost: $800 $800 11/23/2014 $0
Extra Operating Cost: $450 $450 11/23/2014 $0
SILVER 11/23/2014
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 350.00M 350.00M 11/23/2014 0.00M
Measured & Indicated: 600.00M 600.00M 11/23/2014 0.00M
Inferred: 100.00M 100.00M 11/23/2014 0.00M
Reserves & Resources: 700.00M 700.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 245.00M 245.00M 11/23/2014 0.00M
Measured & Indicated: 385.00M 385.00M 11/23/2014 0.00M
Inferred: 35.00M 35.00M 11/23/2014 0.00M
Reserves & Resources: 420.00M 420.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,800,000oz.
(guess) 
1,800,000oz.
11/23/2014 0oz.
Cash Cost: $13 $13 11/23/2014 $0.00
Extra Operating Cost: $7 $7 11/23/2014 $0.00
Average Grade: 7.00 g/t 7.00 g/t 11/23/2014 n/a
Recovery Rate: (CG)  70.00% (CG)  70.00% 10/23/2015 0.00%
F
U
T
U
R
E
Proven & Probable: 500.00M 500.00M 11/23/2014 0.00M
Annual Production: 20,000,000oz. 20,000,000oz. 11/23/2014 0oz.
Cash Cost: $14 $14 11/23/2014 $0
Extra Operating Cost: $6 $6 11/23/2014 $0

Property

Last Analysis Data  (11/23/2014)
Stage Location Name Owned Type Au Ag Cu Notes
Production Winnemucca, USA Hycroft 100% Open Pit show
Huge mine. 20 mine life at 550,000 oz, plus 25 million oz of silver. Low cash costs.
Exploration Nevada, USA Battle Mountain 100% n/a n/a
Exploration Elko County, Nv, USA Contact 100% n/a n/a
Exploration Winnemucca, USA Eden 100% n/a n/a
Exploration Elko, Nv, USA Maverick Springs 100% n/a n/a
Exploration Gerlach, Nv, USA Mountain View 100% n/a n/a
Exploration Nevada, USA Rock Creek 100% n/a n/a
Exploration Pershing County, Nv, USA Wildcat 100% n/a show
1 million oz deposit and growing. Low grade at .5 gpt, but will be profitable at higher gold prices.
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Winnemucca, USA Hycroft 100% Open Pit show
Huge mine. 20 mine life at 550,000 oz, plus 25 million oz of silver. Low cash costs.
Exploration Nevada, USA Battle Mountain 100% n/a n/a
Exploration Elko County, Nv, USA Contact 100% n/a n/a
Exploration Winnemucca, USA Eden 100% n/a n/a
Exploration Elko, Nv, USA Maverick Springs 100% n/a n/a
Exploration Gerlach, Nv, USA Mountain View 100% n/a n/a
Exploration Nevada, USA Rock Creek 100% n/a n/a
Exploration Pershing County, Nv, USA Wildcat 100% n/a show
1 million oz deposit and growing. Low grade at .5 gpt, but will be profitable at higher gold prices.

Profitability (by resource)

Proven &
Probable
11/23/2014
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 63.68% 65.44% n/a 1.76%
Percentage Silver: 36.32% 34.56% n/a -1.76%
Total (Gold Eq. Oz.): 13.19M 12.84M n/a -0.35M
Total (Silver Eq. Oz.): 963.73M 1,012.61M n/a 48.89M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.23M 8.99M n/a -0.25M
Silver Eq. Oz.: 674.61M 708.83M n/a 34.22M
Maximum Profit (Gold): $-574.82M $-472.68M n/a $102.14M
Maximum Profit (Silver): $-574.04M $-716.33M n/a $-142.30M
Total Maximum Profit: $-1,148.86M $-1,189.01M n/a $-40.15M
Max Profit / Current MCap: n/a n/a n/a -79.205
Max Profit Per Share (Gold): $-5.42 $-3.75 n/a $1.68
Max Profit Per Share (Silver): $-5.42 $-5.68 n/a $-0.26
Total Max Profit Per Share: $-10.84 $-9.42 n/a $1.42
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $19.52 $1.55 n/a $-17.97
FD Mkt. Cap / Silver Eq.: $0.27 $0.02 n/a $-0.25
FD Mkt. Cap / Per Metal
as % Spot Price:
1.62% 0.13% n/a -1.50%
Measured &
Indicated
11/23/2014
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 67.43% 69.09% n/a 1.66%
Percentage Silver: 32.57% 30.91% n/a -1.66%
Total (Gold Eq. Oz.): 25.21M 24.61M n/a -0.61M
Total (Silver Eq. Oz.): 1,842.06M 1,941.00M n/a 98.94M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 15.97M 15.58M n/a -0.39M
Silver Eq. Oz.: 1,166.48M 1,228.73M n/a 62.25M
Maximum Profit (Gold): $-1,045.63M $-859.83M n/a $185.80M
Maximum Profit (Silver): $-902.06M $-1,125.66M n/a $-223.61M
Total Maximum Profit: $-1,947.69M $-1,985.49M n/a $-37.81M
Max Profit / Current MCap: n/a n/a n/a -132.099
Max Profit Per Share (Gold): $-9.86 $-6.81 n/a $3.05
Max Profit Per Share (Silver): $-8.51 $-8.92 n/a $-0.41
Total Max Profit Per Share: $-18.37 $-15.73 n/a $2.64
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $11.29 $0.89 n/a $-10.39
FD Mkt. Cap / Silver Eq.: $0.15 $0.01 n/a $-0.14
FD Mkt. Cap / Per Metal
as % Spot Price:
0.94% 0.07% n/a -0.87%

Reserves &
Resources
11/23/2014
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 69.66% 71.26% n/a 1.60%
Percentage Silver: 30.34% 28.74% n/a -1.60%
Total (Gold Eq. Oz.): 31.58M 30.87M n/a -0.71M
Total (Silver Eq. Oz.): 2,307.38M 2,435.41M n/a 128.04M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 18.19M 17.77M n/a -0.42M
Silver Eq. Oz.: 1,329.34M 1,401.77M n/a 72.43M
Maximum Profit (Gold): $-1,216.71M $-1,000.51M n/a $216.20M
Maximum Profit (Silver): $-984.06M $-1,228.00M n/a $-243.94M
Total Maximum Profit: $-2,200.77M $-2,228.51M n/a $-27.73M
Max Profit / Current MCap: n/a n/a n/a -148.186
Max Profit Per Share (Gold): $-11.48 $-7.93 n/a $3.55
Max Profit Per Share (Silver): $-9.28 $-9.73 n/a $-0.45
Total Max Profit Per Share: $-20.76 $-17.66 n/a $3.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $9.90 $0.78 n/a $-9.12
FD Mkt. Cap / Silver Eq.: $0.14 $0.01 n/a $-0.13
FD Mkt. Cap / Per Metal
as % Spot Price:
0.82% 0.06% n/a -0.76%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.