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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Bear Creek Mining Corp.
www: www.bearcreekmining.com     email: info@bearcreekmining.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:BCM CAD
OTCMKTS:BCEKF USD

Description

Bear Creek Mining Corp. are a silver focused junior, late stage development company with two mines in development in Peru and four exploration properties. They have approximately 260Moz. of silver in the reserves and resources category of which 225Moz. are in the measured and indicated category. They have a market capitalisation of ~$125.99M which is a fall of roughly 23% over the last two months. As of 06/23/2018 they have no debt and ~$17M cash. They have 103M 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 06/23/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $162.85M $125.99M 06/23/2018 $-36.86M
Total Assets: $106.26M $106.26M 06/23/2018 $0.00M
Total Liabilities: $1.87M $1.87M 06/23/2018 $0.00M
Current Assets: $17.00M $17.00M 06/23/2018 $0.00M
Current Liabilities: $1.25M $1.25M 06/23/2018 $0.00M
Total Debt: $0.00M $0.00M 06/23/2018 $0.00M
Cash: $17.00M $17.00M 06/23/2018 $0.00M
Enterprise Value: $145.85M $108.99M 06/15/1973 $-36.86M
Cash Flow: $0.00M $0.00M never $0.00M
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: 06/23/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/23/2018 0.00%
Misc 06/23/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 103,000,000 103,000,000 06/23/2018 0
Shares (FD): 110,000,000 110,000,000 06/23/2018 0
Insider Ownership: n/a 28% 06/23/2018 28%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2021 06/23/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
06/23/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
06/23/2018 0
Initial CapEx (Outstanding): $580.00M
356.16% of Mkt.Cap
$580.00M
460.34% of Mkt.Cap
06/23/2018 $0.00M
Funding Option: n/a n/a 06/23/2018 n/a
Documentation: none FS 06/23/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/23/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 06/23/2018 0.00M
Measured & Indicated: n/a n/a 06/23/2018 0.00M
Inferred: n/a n/a 06/23/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 06/23/2018 0.00M
Measured & Indicated: n/a n/a 06/23/2018 0.00M
Inferred: n/a n/a 06/23/2018 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/23/2018 $0.00
Extra Operating Cost: n/a n/a 06/23/2018 $0.00
Average Grade: n/a n/a 06/23/2018 n/a
Recovery Rate: n/a n/a 06/23/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/23/2018 0.00M
Annual Production: n/a n/a 06/23/2018 n/a
Cash Cost: n/a n/a 06/23/2018 n/a
Extra Operating Cost: n/a n/a 06/23/2018 n/a
SILVER 06/23/2018
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 06/23/2018 0.00M
Measured & Indicated: 225.00M 225.00M 06/23/2018 0.00M
Inferred: 35.00M 35.00M 06/23/2018 0.00M
Reserves & Resources: 260.00M 260.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 126.00M 126.00M 06/23/2018 0.00M
Measured & Indicated: 154.80M 154.80M 06/23/2018 0.00M
Inferred: 12.60M 12.60M 06/23/2018 0.00M
Reserves & Resources: 167.40M 167.40M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 06/23/2018 $0.00
Extra Operating Cost: n/a n/a 06/23/2018 $0.00
Average Grade: 50.00 g/t 50.00 g/t 06/23/2018 n/a
Recovery Rate: (CG)  72.00% (CG)  72.00% 06/23/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 200.00M 200.00M 06/23/2018 0.00M
Annual Production: 10,000,000oz. 10,000,000oz. 06/23/2018 0oz.
Cash Cost: $5 $5 06/23/2018 $0
Extra Operating Cost: $10 $10 06/23/2018 $0

Property

Last Analysis Data  (06/23/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cusco, Peru Corani 100% 5,700 Open Pit 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.
Development Puno, Peru Santa Ana 100% n/a n/a n/a
Exploration Peru Alejandra 0% n/a n/a n/a
Exploration Cusco, Peru La Yegua 100% n/a n/a n/a
Exploration Peru Sumi 0% n/a n/a n/a
Exploration Peru Tassa 100% n/a n/a n/a
Total Land Package Size (ha): 5,700  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Cusco, Peru Corani 100% 5,700 Open Pit 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.
Development Puno, Peru Santa Ana 100% n/a n/a n/a
Exploration Peru Alejandra 0% n/a n/a n/a
Exploration Cusco, Peru La Yegua 100% n/a n/a n/a
Exploration Peru Sumi 0% n/a n/a n/a
Exploration Peru Tassa 100% n/a n/a n/a
Total Land Package Size (ha): 5,700  

Profitability (by resource)

Proven &
Probable
06/23/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.11M
Total (Silver Eq. Oz.): 175.00M 175.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.08M
Silver Eq. Oz.: 126.00M 126.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $125.24M $-49.39M n/a $-174.64M
Total Maximum Profit: $125.24M $-49.39M n/a $-174.64M
Max Profit / Current MCap: 0.769 n/a n/a -1.161
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.14 $-0.45 n/a $-1.59
Total Max Profit Per Share: $1.14 $-0.45 n/a $-1.59
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $99.88 $81.18 n/a $-18.70
FD Mkt. Cap / Silver Eq.: $1.29 $1.00 n/a $-0.29
FD Mkt. Cap / Per Metal
as % Spot Price:
7.87% 6.92% n/a -0.95%
Measured &
Indicated
06/23/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.14M
Total (Silver Eq. Oz.): 225.00M 225.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.10M
Silver Eq. Oz.: 154.80M 154.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $153.87M $-60.68M n/a $-214.55M
Total Maximum Profit: $153.87M $-60.68M n/a $-214.55M
Max Profit / Current MCap: 0.945 n/a n/a -1.426
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.40 $-0.55 n/a $-1.95
Total Max Profit Per Share: $1.40 $-0.55 n/a $-1.95
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $81.30 $66.08 n/a $-15.22
FD Mkt. Cap / Silver Eq.: $1.05 $0.81 n/a $-0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
6.41% 5.64% n/a -0.77%

Reserves &
Resources
06/23/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.16M
Total (Silver Eq. Oz.): 260.00M 260.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.10M
Silver Eq. Oz.: 167.40M 167.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $166.40M $-65.62M n/a $-232.02M
Total Maximum Profit: $166.40M $-65.62M n/a $-232.02M
Max Profit / Current MCap: 1.022 n/a n/a -1.543
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.51 $-0.60 n/a $-2.11
Total Max Profit Per Share: $1.51 $-0.60 n/a $-2.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $75.18 $61.10 n/a $-14.07
FD Mkt. Cap / Silver Eq.: $0.97 $0.75 n/a $-0.22
FD Mkt. Cap / Per Metal
as % Spot Price:
5.92% 5.21% n/a -0.71%

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.