Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:SVBRF
USD
TSE:SBR
CAD
Description
Silver Bear Resources Plc are a silver focused junior, emerging mid-tier producer with one mine in development in Russia. They have approximately 60Moz. of silver in the reserves and resources category of which 36Moz. are in the measured and indicated category. They have a market capitalisation of ~C$65.88M which is a rise of roughly 16% over the last nine months. As of 04/21/2020 they have ~C$131M debt and ~C$3.94M cash. They have 672M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$56.79M
$65.88M
04/21/2020
$9.08M
Total Assets:
$103.39M
$114.93M
04/21/2020
$11.54M
Total Liabilities:
$125.34M
$139.33M
04/21/2020
$13.99M
Current Assets:
$21.95M
$24.40M
04/21/2020
$2.45M
Current Liabilities:
$4.25M
$4.72M
04/21/2020
$0.47M
Total Debt:
$117.55M
$130.67M
04/21/2020
$13.12M
Cash:
$3.54M
$3.94M
04/21/2020
$0.40M
Enterprise Value:
$170.80M
$192.61M
02/08/1976
$21.81M
Cash Flow:
$-11.52M
$12.14M
never
$23.67M
Cash Flow Multiple:
0.00
5.42
never
5.42
Net Debt to Cash Flow Ratio:
n/a
10.44
never
10.44
Finance within 1 year:
04/21/2020
n/a
Tax Rate:
(guess) 26.00%
(guess) 26.00%
07/31/2020
0.00%
Misc
04/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
672,346,000
672,346,000
04/21/2020
0
Shares (FD):
697,397,000
697,397,000
04/21/2020
0
Insider Ownership:
n/a
87%
07/31/2020
87%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
09/01/2019
04/21/2020
n/a
Production (Gold Eq Oz.):
(guess) 26,316
(guess) 41,191
04/21/2020
14,875
Production (Silver Eq Oz.) :
(guess) 3,000,000
(guess) 3,000,000
04/21/2020
0
Initial CapEx (Outstanding):
$65.00M114.45% of Mkt.Cap
$65.00M98.67% of Mkt.Cap
04/21/2020
$0.00M
Funding Option:
n/a
(guess) Debt Financing
04/21/2020
n/a
Documentation:
none
PRODUCER
07/31/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
04/21/2020 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
04/21/2020
0.00M
Measured & Indicated:
n/a
n/a
04/21/2020
0.00M
Inferred:
n/a
n/a
04/21/2020
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
04/21/2020
0.00M
Measured & Indicated:
n/a
n/a
04/21/2020
0.00M
Inferred:
n/a
n/a
04/21/2020
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
04/21/2020
$0.00
Extra Operating Cost:
n/a
n/a
04/21/2020
$0.00
Average Grade:
n/a
n/a
04/21/2020
n/a
Recovery Rate:
n/a
n/a
04/21/2020
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/21/2020
0.00M
Annual Production:
n/a
n/a
04/21/2020
n/a
Cash Cost:
n/a
n/a
04/21/2020
n/a
Extra Operating Cost:
n/a
n/a
04/21/2020
n/a
SILVER
04/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
23.00M
23.00M
04/21/2020
0.00M
Measured & Indicated:
36.00M
36.00M
04/21/2020
0.00M
Inferred:
24.00M
24.00M
04/21/2020
0.00M
Reserves & Resources:
60.00M
60.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
17.25M
17.25M
04/21/2020
0.00M
Measured & Indicated:
25.05M
25.05M
04/21/2020
0.00M
Inferred:
9.00M
9.00M
04/21/2020
0.00M
Reserves & Resources:
34.05M
34.05M
never
0.00M
C U R R E N T
Annual Production:
(guess) 3,000,000oz.
(guess) 3,000,000oz.
04/21/2020
0oz.
Cash Cost:
$14
$14
04/21/2020
$0.00
Extra Operating Cost:
$6
$6
04/21/2020
$0.00
Average Grade:
650.00 g/t
650.00 g/t
04/21/2020
n/a
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
07/31/2020
0.00%
F U T U R E
Proven & Probable:
50.00M
50.00M
04/21/2020
0.00M
Annual Production:
3,000,000oz.
3,000,000oz.
04/21/2020
0oz.
Cash Cost:
$11
$11
04/21/2020
$0
Extra Operating Cost:
$7
$7
04/21/2020
$0
Property
Last Analysis Data (04/21/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Yakutia , Russia
Mangazeisky
100%
57,000
Both
show
60 million oz at 600 gpt
Production target 2019
Total Land Package Size (ha):
57,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Yakutia , Russia
Mangazeisky
100%
57,000
Both
show
60 million oz at 600 gpt
Production target 2019
Total Land Package Size (ha):
57,000
Profitability (by resource)
Proven & Probable
04/21/2020 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.):
23.00M
23.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.09M
Silver Eq. Oz.:
17.25M
17.25M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$-66.25M
$69.82M
n/a
$136.07M
Total Maximum Profit:
$-66.25M
$69.82M
n/a
$136.07M
Max Profit / Current MCap:
n/a
1.060
n/a
2.226
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$-0.09
$0.10
n/a
$0.20
Total Max Profit Per Share:
$-0.09
$0.10
n/a
$0.20
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$375.32
$278.13
n/a
$-97.19
FD Mkt. Cap / Silver Eq.:
$3.29
$3.82
n/a
$0.53
FD Mkt. Cap / Per Metal as % Spot Price:
22.23%
14.99%
n/a
-7.24%
Measured & Indicated
04/21/2020 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
0.18M
Total (Silver Eq. Oz.):
36.00M
36.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.12M
Silver Eq. Oz.:
25.05M
25.05M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$-96.21M
$101.40M
n/a
$197.60M
Total Maximum Profit:
$-96.21M
$101.40M
n/a
$197.60M
Max Profit / Current MCap:
n/a
1.539
n/a
3.233
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$-0.14
$0.15
n/a
$0.28
Total Max Profit Per Share:
$-0.14
$0.15
n/a
$0.28
Total Free Profit Per Share:
$0.00
$0.03
n/a
$0.03
FD Mkt. Cap / Gold Eq.:
$258.45
$191.53
n/a
$-66.92
FD Mkt. Cap / Silver Eq.:
$2.27
$2.63
n/a
$0.36
FD Mkt. Cap / Per Metal as % Spot Price:
15.31%
10.33%
n/a
-4.98%
Reserves & Resources
04/21/2020 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
0.30M
Total (Silver Eq. Oz.):
60.00M
60.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.17M
Silver Eq. Oz.:
34.05M
34.05M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$-130.77M
$137.83M
n/a
$268.60M
Total Maximum Profit:
$-130.77M
$137.83M
n/a
$268.60M
Max Profit / Current MCap:
n/a
2.092
n/a
4.395
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$-0.19
$0.20
n/a
$0.39
Total Max Profit Per Share:
$-0.19
$0.20
n/a
$0.39
Total Free Profit Per Share:
$0.00
$0.08
n/a
$0.08
FD Mkt. Cap / Gold Eq.:
$190.14
$140.90
n/a
$-49.24
FD Mkt. Cap / Silver Eq.:
$1.67
$1.93
n/a
$0.27
FD Mkt. Cap / Per Metal as % Spot Price:
11.26%
7.60%
n/a
-3.67%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/21/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7081
CAD 0.7872
01/23/2021
Spot Gold:
$1,688.30
$1,855.00
01/23/2021
$166.70
Spot Silver:
$14.81
$25.47
01/23/2021
$10.66
Gold:Silver Ratio:
114.00
72.83
01/23/2021
-41.17
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: