Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
TSE:SBR
CAD
OTCMKTS:SVBRF
USD
Description
Silver Bear Resources Plc are a silver focused junior, small producer with one mine in development in Russia. They have approximately 24Moz. of silver in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~C$24.89M which is a fall of roughly 11% over the last two years. As of 04/06/2022 they have ~C$134M debt and ~C$1.42M cash. They have 677M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$27.97M
$24.89M
04/06/2022
Total Assets:
$72.02M
$64.09M
04/06/2022
Total Liabilities:
$145.63M
$129.61M
04/06/2022
Current Assets:
$24.01M
$21.36M
04/06/2022
Current Liabilities:
$7.20M
$6.41M
04/06/2022
Total Debt:
$150.44M
$133.88M
04/06/2022
Cash:
$1.60M
$1.42M
04/06/2022
Enterprise Value:
$176.80M
$157.35M
12/26/1974
Cash Flow:
$-1.24M
$11.94M
never
Cash Flow Multiple:
0.00
2.08
never
Net Debt to Cash Flow Ratio:
n/a
11.09
never
Finance within 1 year:
04/06/2022
Misc
04/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
677,000,000
677,000,000
04/06/2022
Shares (FD):
699,000,000
699,000,000
04/06/2022
Insider Ownership:
n/a
86%
04/21/2023
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Silver
Mostly Silver
never
Production ETA:
n/a
09/01/2019
04/06/2022
Production (Gold Eq Oz.):
(guess) 25,344
(guess) 23,406
04/06/2022
Production (Silver Eq Oz.) :
(guess) 2,000,000
(guess) 2,000,000
04/06/2022
Initial CapEx (Outstanding):
$65.00M232.42% of MCap
$65.00M261.16% of MCap
04/06/2022
Funding Option:
n/a
(guess) Debt Financing
04/06/2022
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
5
1
04/21/2023
Resource Data
GOLD
04/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
04/06/2022
Measured & Indicated:
n/a
n/a
04/06/2022
Inferred:
n/a
n/a
04/06/2022
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/06/2022
Measured & Indicated:
n/a
n/a
04/06/2022
Inferred:
n/a
n/a
04/06/2022
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
04/06/2022
Extra Operating Cost:
n/a
n/a
04/06/2022
Total:
n/a
n/a
04/06/2022
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
04/06/2022
Open Pit (Avg):
n/a
n/a
04/06/2022
Recovery Rate:
n/a
n/a
04/06/2022
F U T U R E
Proven & Probable:
n/a
n/a
04/06/2022
Annual Production:
n/a
n/a
04/06/2022
Cash Cost:
n/a
n/a
04/06/2022
Extra Operating Cost:
n/a
n/a
04/06/2022
SILVER
04/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
8.00M
8.00M
04/06/2022
Measured & Indicated:
12.00M
12.00M
04/06/2022
Inferred:
12.00M
12.00M
04/06/2022
Reserves & Resources:
24.00M
24.00M
never
P L A U S I B L E
Proven & Probable:
6.40M
6.40M
04/06/2022
Measured & Indicated:
8.96M
8.96M
04/06/2022
Inferred:
4.80M
4.80M
04/06/2022
Reserves & Resources:
13.76M
13.76M
never
C U R R E N T
Annual Production:
(guess) 2,000,000oz.
(guess) 2,000,000oz.
04/06/2022
Cash Cost:
$15.00
$15.00
04/06/2022
Extra Operating Cost:
$10.00
$10.00
04/06/2022
Total:
$25.00
$25.00
04/06/2022
Margin (Free Cash Flow):
$-0.62
$5.97 (19.28%)
G R A D E
Underground (Avg):
650.00 g/t
650.00 g/t
04/06/2022
Open Pit (Avg):
n/a
n/a
04/06/2022
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/21/2023
F U T U R E
Proven & Probable:
25.00M
25.00M
04/06/2022
Annual Production:
3,000,000oz.
2,500,000oz.
04/21/2023
Cash Cost:
$15.00
$18.00
04/21/2023
Extra Operating Cost:
$10.00
$10.00
04/06/2022
Property
Last Analysis Data (04/06/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Yakutia , Russia
Mangazeisky
100%
57,000
Both
show
40 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
40 million oz at 600 gpt
Production target 2019
Total Land Package Size (ha):
57,000
Profitability (by resource)
Proven & Probable
04/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
8.00M
8.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
6.40M
6.40M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$-3.97M
$38.21M
n/a
Total Maximum Profit:
$-3.97M
$38.21M
n/a
Max Profit / Current MCap:
n/a
1.535
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$-0.01
$0.05
n/a
Total Max Profit Per Share:
$-0.01
$0.05
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$344.83
$332.30
n/a
FD MCap / Silver Eq.:
$4.37
$3.89
n/a
FD MCap / Per Metal as % Spot Price:
17.92%
12.56%
n/a
Measured & Indicated
04/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
12.00M
12.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
8.96M
8.96M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$-5.56M
$53.49M
n/a
Total Maximum Profit:
$-5.56M
$53.49M
n/a
Max Profit / Current MCap:
n/a
2.149
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$-0.01
$0.08
n/a
Total Max Profit Per Share:
$-0.01
$0.08
n/a
Total Free Profit Per Share:
$0.00
$0.03
n/a
FD MCap / Gold Eq.:
$246.31
$237.35
n/a
FD MCap / Silver Eq.:
$3.12
$2.78
n/a
FD MCap / Per Metal as % Spot Price:
12.80%
8.97%
n/a
Reserves & Resources
04/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
n/a
n/a
n/a
Percentage Silver:
100.00%
100.00%
n/a
Total (Gold Eq. Oz.):
n/a
n/a
n/a
Total (Silver Eq. Oz.):
24.00M
24.00M
n/a
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
Silver Eq. Oz.:
13.76M
13.76M
n/a
Maximum Profit (Gold):
n/a
n/a
n/a
Maximum Profit (Silver):
$-8.53M
$82.15M
n/a
Total Maximum Profit:
$-8.53M
$82.15M
n/a
Max Profit / Current MCap:
n/a
3.301
n/a
Max Profit Per Share (Gold):
n/a
n/a
n/a
Max Profit Per Share (Silver):
$-0.01
$0.12
n/a
Total Max Profit Per Share:
$-0.01
$0.12
n/a
Total Free Profit Per Share:
$0.00
$0.07
n/a
FD MCap / Gold Eq.:
$160.39
$154.56
n/a
FD MCap / Silver Eq.:
$2.03
$1.81
n/a
FD MCap / Per Metal as % Spot Price:
8.34%
5.84%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/06/2022 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.8002
CAD 0.7121
12/03/2024
Spot Gold:
$1,923.90
$2,646.30
12/03/2024
Spot Silver:
$24.38
$30.97
12/03/2024
Gold:Silver Ratio:
78.91
85.45
12/03/2024
Spot Gold (Future):
$2,500.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: