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

Category: Major
Rating & Risk: Login to view
Goldcorp Inc.
www: www.goldcorp.com     email: info@goldcorp.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:GG USD
TSE:G CAD

Description

Goldcorp Inc. are a gold and silver focused major with eleven producing mines in Argentina, Canada, Guatemala, Mexico and USA, seven mines in development in Argentina, Canada, Chile, Dominican Republic and USA and exploration properties. Currently they produce roughly 2.5Moz. of gold and 18.0Moz. of silver per year. They have approximately 110Moz. of gold and 700Moz. of silver in the reserves and resources category of which 90Moz. of gold and 500Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$11578.79M which is a rise of roughly 12% over the last seven months. As of 12/10/2017 they have ~$2,500M debt and ~$123M cash. They have 865M shares outstanding and trade on the New York Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 12/10/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $10,369.32M $11,578.79M 12/10/2017 $1,209.47M
Total Assets: $21,845.00M $21,845.00M 12/10/2017 $0.00M
Total Liabilities: $8,014.00M $8,014.00M 12/10/2017 $0.00M
Current Assets: $1,202.00M $1,202.00M 12/10/2017 $0.00M
Current Liabilities: $1,151.00M $1,151.00M 12/10/2017 $0.00M
Total Debt: $2,500.00M $2,500.00M 12/10/2017 $0.00M
Cash: $123.00M $123.00M 12/10/2017 $0.00M
Enterprise Value: $12,746.32M $13,955.79M 03/29/2412 $1,209.47M
Cash Flow: $323.41M $271.30M never $-52.11M
Cash Flow Multiple: 32.06 42.68 never 10.62
Net Debt to
Cash Flow Ratio:
7.35 8.76 never 1.41
Finance within 1 year: 12/10/2017 n/a
Tax Rate: (guess)  29.00% (CG)  29.00% 12/10/2017 0.00%
Misc 12/10/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 865,040,000 865,040,000 12/10/2017 0
Shares (FD): 867,000,000 867,000,000 12/10/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/10/2017 n/a
Production (Gold Eq Oz.): (guess) 
2,728,191
(guess) 
2,724,834
12/10/2017 -3,357
Production (Silver Eq Oz.): (guess) 
215,202,908
(guess) 
218,147,348
12/10/2017 2,944,440
Initial CapEx (Outstanding): n/a n/a 12/10/2017 n/a
Funding Option: n/a n/a 12/10/2017 n/a
Documentation: none PRODUCER 12/10/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/10/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 50.00M 50.00M 12/10/2017 0.00M
Measured & Indicated: 90.00M 90.00M 12/10/2017 0.00M
Inferred: 20.00M 20.00M 12/10/2017 0.00M
Reserves & Resources: 110.00M 110.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 40.00M 40.00M 12/10/2017 0.00M
Measured & Indicated: 65.60M 65.60M 12/10/2017 0.00M
Inferred: 8.00M 8.00M 12/10/2017 0.00M
Reserves & Resources: 73.60M 73.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,500,000oz.
(guess) 
2,500,000oz.
12/10/2017 0oz.
Cash Cost: $650 $650 12/10/2017 $0.00
Extra Operating Cost: $400 $400 12/10/2017 $0.00
Average Grade: 0.80 g/t 0.80 g/t 12/10/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/10/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 80.00M 80.00M 12/10/2017 0.00M
Annual Production: 3,000,000oz. 3,000,000oz. 12/10/2017 0oz.
Cash Cost: $700 $700 12/10/2017 $0
Extra Operating Cost: $400 $400 12/10/2017 $0
SILVER 12/10/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 400.00M 400.00M 12/10/2017 0.00M
Measured & Indicated: 500.00M 500.00M 12/10/2017 0.00M
Inferred: 200.00M 200.00M 12/10/2017 0.00M
Reserves & Resources: 700.00M 700.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 320.00M 320.00M 12/10/2017 0.00M
Measured & Indicated: 384.00M 384.00M 12/10/2017 0.00M
Inferred: 80.00M 80.00M 12/10/2017 0.00M
Reserves & Resources: 464.00M 464.00M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
18,000,000oz.
(guess) 
18,000,000oz.
12/10/2017 0oz.
Cash Cost: $12 $12 12/10/2017 $0.00
Extra Operating Cost: $6 $6 12/10/2017 $0.00
Average Grade: 50.00 g/t 50.00 g/t 12/10/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/10/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 500.00M 500.00M 12/10/2017 0.00M
Annual Production: 20,000,000oz. 20,000,000oz. 12/10/2017 0oz.
Cash Cost: $13 $13 12/10/2017 $0
Extra Operating Cost: $6 $6 12/10/2017 $0

Property

Last Analysis Data  (12/10/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Argentina Alumbrera 37% n/a n/a n/a
Production Ontario, Canada Musselwhite 100% n/a n/a n/a
Production Porcupine, Ontario, Canada Porcupine 100% n/a n/a n/a
Production Red Lake, Ontario, Canada Red Lake 100% n/a n/a n/a
Production Huehuetenango, Guatemala Marlin 100% n/a n/a n/a
Production Mexico El Sauzal 100% n/a n/a n/a
Production Mezcala, Mexico Los Filos 100% n/a n/a n/a
Production Zacatecas, Mexico Penasquito Heap Leach 100% n/a n/a n/a
Production Zacatecas, Mexico Penasquito Mill 100% n/a n/a n/a
Production USA Marigold 66% n/a n/a n/a
Production South Dakota, USA Wharf 100% n/a n/a n/a
Development Las Heras, Argentina Cerro Negro 100% n/a n/a n/a
Development Timmins Ontario, Canada Borden Lake 100% 35,000 Open Pit show
4 million oz deposit at 1 gpt.

PEA due in 2014.

This mine will get built, but probably not until 2018.
Development James Bay, Quebec, Canada Eleonore 100% n/a n/a n/a
Development Chile Caspiche 100% n/a Both show
20 million oz (.5 gpt) deposit, but they are going to focus on the higher grades and mine much less.

6 billion lbs of copper
40 million oz of silver (1 gpt)
Development Vallenar, Atacama, Chile El Morro 70% n/a n/a n/a
Development Dominican Republic Pueblo Viejo 40% n/a n/a n/a
Development Elko, Nv, USA Dee 40% n/a n/a n/a
Exploration Ontario, Canada Black Creek 100% n/a n/a n/a
Exploration Timmins Ontario, Canada Borden Lake Sout 70% n/a Open Pit n/a
Exploration Canada Cochenour 100% n/a n/a n/a
Exploration Dawson, Canada Coffee Gold 100% 60,000 Both show
4 million oz deposit at 1.5 gpt and growing.

Economic PEA in 2014: 29% after-tax IRR at $1300 gold.

Feasibility study due in Q4 2015.
Exploration Sudbury, Ontario, Canada Cree Lake 0% n/a n/a n/a
Exploration Canada Cry Lake 100% n/a n/a n/a
Exploration Canada Hemlo North 100% n/a n/a n/a
Exploration Dawson, Canada Kirkman 100% n/a n/a n/a
Exploration Canada Lach 100% n/a n/a n/a
Exploration Canada Matrix 100% n/a n/a n/a
Exploration Ontario, Canada McFaulds West 100% n/a n/a n/a
Exploration Canada Needle Lake 100% n/a n/a n/a
Exploration Canada Quebec 100% n/a n/a n/a
Exploration Canada Sail 100% n/a n/a n/a
Exploration Canada Sharpe Lake 0% n/a n/a n/a
Exploration Canada SY 100% n/a n/a n/a
Exploration Ontario, Canada Tamarack 100% n/a n/a n/a
Exploration Canada TBN 100% n/a n/a n/a
Exploration Ontario, Canada Victory 100% n/a n/a n/a
Exploration Stewart, Bc, Canada Voigtberg 100% n/a n/a n/a
Exploration Bristol, Canada West Timmins 45% n/a n/a n/a
Exploration Chile Magallanes 100% n/a n/a n/a
Exploration Guatemala Cerro Blanco 100% n/a n/a n/a
Exploration Mexico Angeles 100% (guess) n/a n/a show
Early exploration, but they are drilling.
Exploration Zacatecas, Mexico Camino Rojo 100% n/a n/a n/a
Exploration Mexico La Buena 100% (guess) n/a n/a show
Early exploration.
Exploration State Of Zacatecas, Mexico Noche Buena 100% n/a n/a n/a
Exploration Mexico San Nicolas 21% n/a n/a n/a
Total Land Package Size (ha): 95,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Argentina Alumbrera 37% n/a n/a n/a
Production Ontario, Canada Musselwhite 100% n/a n/a n/a
Production Porcupine, Ontario, Canada Porcupine 100% n/a n/a n/a
Production Red Lake, Ontario, Canada Red Lake 100% n/a n/a n/a
Production Huehuetenango, Guatemala Marlin 100% n/a n/a n/a
Production Mexico El Sauzal 100% n/a n/a n/a
Production Mezcala, Mexico Los Filos 100% n/a n/a n/a
Production Zacatecas, Mexico Penasquito Heap Leach 100% n/a n/a n/a
Production Zacatecas, Mexico Penasquito Mill 100% n/a n/a n/a
Production USA Marigold 66% n/a n/a n/a
Production South Dakota, USA Wharf 100% n/a n/a n/a
Development Las Heras, Argentina Cerro Negro 100% n/a n/a n/a
Development Timmins Ontario, Canada Borden Lake 100% 35,000 Open Pit show
4 million oz deposit at 1 gpt.

PEA due in 2014.

This mine will get built, but probably not until 2018.
Development James Bay, Quebec, Canada Eleonore 100% n/a n/a n/a
Development Chile Caspiche 100% n/a Both show
20 million oz (.5 gpt) deposit, but they are going to focus on the higher grades and mine much less.

6 billion lbs of copper
40 million oz of silver (1 gpt)
Development Vallenar, Atacama, Chile El Morro 70% n/a n/a n/a
Development Dominican Republic Pueblo Viejo 40% n/a n/a n/a
Development Elko, Nv, USA Dee 40% n/a n/a n/a
Exploration Ontario, Canada Black Creek 100% n/a n/a n/a
Exploration Timmins Ontario, Canada Borden Lake Sout 70% n/a Open Pit n/a
Exploration Canada Cochenour 100% n/a n/a n/a
Exploration Dawson, Canada Coffee Gold 100% 60,000 Both show
4 million oz deposit at 1.5 gpt and growing.

Economic PEA in 2014: 29% after-tax IRR at $1300 gold.

Feasibility study due in Q4 2015.
Exploration Sudbury, Ontario, Canada Cree Lake 0% n/a n/a n/a
Exploration Canada Cry Lake 100% n/a n/a n/a
Exploration Canada Hemlo North 100% n/a n/a n/a
Exploration Dawson, Canada Kirkman 100% n/a n/a n/a
Exploration Canada Lach 100% n/a n/a n/a
Exploration Canada Matrix 100% n/a n/a n/a
Exploration Ontario, Canada McFaulds West 100% n/a n/a n/a
Exploration Canada Needle Lake 100% n/a n/a n/a
Exploration Canada Quebec 100% n/a n/a n/a
Exploration Canada Sail 100% n/a n/a n/a
Exploration Canada Sharpe Lake 0% n/a n/a n/a
Exploration Canada SY 100% n/a n/a n/a
Exploration Ontario, Canada Tamarack 100% n/a n/a n/a
Exploration Canada TBN 100% n/a n/a n/a
Exploration Ontario, Canada Victory 100% n/a n/a n/a
Exploration Stewart, Bc, Canada Voigtberg 100% n/a n/a n/a
Exploration Bristol, Canada West Timmins 45% n/a n/a n/a
Exploration Chile Magallanes 100% n/a n/a n/a
Exploration Guatemala Cerro Blanco 100% n/a n/a n/a
Exploration Mexico Angeles 100% (guess) n/a n/a show
Early exploration, but they are drilling.
Exploration Zacatecas, Mexico Camino Rojo 100% n/a n/a n/a
Exploration Mexico La Buena 100% (guess) n/a n/a show
Early exploration.
Exploration State Of Zacatecas, Mexico Noche Buena 100% n/a n/a n/a
Exploration Mexico San Nicolas 21% n/a n/a n/a
Total Land Package Size (ha): 95,000  

Profitability (by resource)

Proven &
Probable
12/10/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 90.79% 90.92% n/a 0.13%
Percentage Silver: 9.21% 9.08% n/a -0.13%
Total (Gold Eq. Oz.): 55.07M 55.00M n/a -0.07M
Total (Silver Eq. Oz.): 4,344.06M 4,402.95M n/a 58.89M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 44.06M 44.00M n/a -0.06M
Silver Eq. Oz.: 3,475.25M 3,522.36M n/a 47.11M
Maximum Profit (Gold): $5,620.36M $4,899.00M n/a $-721.36M
Maximum Profit (Silver): $-495.30M $-620.26M n/a $-124.96M
Total Maximum Profit: $5,125.06M $4,278.74M n/a $-846.32M
Max Profit / Current MCap: 0.494 0.370 n/a -0.125
Max Profit Per Share (Gold): $6.48 $5.65 n/a $-0.83
Max Profit Per Share (Silver): $-0.57 $-0.72 n/a $-0.14
Total Max Profit Per Share: $5.91 $4.94 n/a $-0.98
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $235.36 $263.17 n/a $27.81
FD Mkt. Cap / Silver Eq.: $2.98 $3.29 n/a $0.30
FD Mkt. Cap / Per Metal
as % Spot Price:
18.86% 21.53% n/a 2.67%
Measured &
Indicated
12/10/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 93.42% 93.51% n/a 0.09%
Percentage Silver: 6.58% 6.49% n/a -0.09%
Total (Gold Eq. Oz.): 96.34M 96.25M n/a -0.09M
Total (Silver Eq. Oz.): 7,599.30M 7,705.30M n/a 106.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 70.47M 70.40M n/a -0.07M
Silver Eq. Oz.: 5,558.60M 5,635.87M n/a 77.26M
Maximum Profit (Gold): $9,217.39M $8,034.36M n/a $-1,183.03M
Maximum Profit (Silver): $-594.36M $-744.31M n/a $-149.95M
Total Maximum Profit: $8,623.04M $7,290.05M n/a $-1,332.98M
Max Profit / Current MCap: 0.832 0.630 n/a -0.202
Max Profit Per Share (Gold): $10.63 $9.27 n/a $-1.36
Max Profit Per Share (Silver): $-0.69 $-0.86 n/a $-0.17
Total Max Profit Per Share: $9.95 $8.41 n/a $-1.54
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $147.15 $164.48 n/a $17.33
FD Mkt. Cap / Silver Eq.: $1.87 $2.05 n/a $0.19
FD Mkt. Cap / Per Metal
as % Spot Price:
11.79% 13.45% n/a 1.66%

Reserves &
Resources
12/10/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 92.53% 92.64% n/a 0.11%
Percentage Silver: 7.47% 7.36% n/a -0.11%
Total (Gold Eq. Oz.): 118.87M 118.74M n/a -0.13M
Total (Silver Eq. Oz.): 9,376.93M 9,506.48M n/a 129.56M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 79.48M 79.40M n/a -0.09M
Silver Eq. Oz.: 6,269.65M 6,356.34M n/a 86.68M
Maximum Profit (Gold): $10,341.46M $9,014.16M n/a $-1,327.30M
Maximum Profit (Silver): $-718.18M $-899.37M n/a $-181.19M
Total Maximum Profit: $9,623.28M $8,114.79M n/a $-1,508.49M
Max Profit / Current MCap: 0.928 0.701 n/a -0.227
Max Profit Per Share (Gold): $11.93 $10.40 n/a $-1.53
Max Profit Per Share (Silver): $-0.83 $-1.04 n/a $-0.21
Total Max Profit Per Share: $11.10 $9.36 n/a $-1.74
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $130.46 $145.84 n/a $15.38
FD Mkt. Cap / Silver Eq.: $1.65 $1.82 n/a $0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
10.45% 11.93% n/a 1.47%

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.