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

Category: Junior: Small Producer
Rating & Risk: Login to view
Starcore Intl. Mines Ltd.
www: www.starcore.com     email: info@starcore.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:SAM CAD

Description

Starcore Intl. Mines Ltd. are a gold focused junior, small producer with one producing mine in Mexico, one mine in development in Mexico and five exploration properties. Currently they produce roughly 15koz. of gold per year. They have approximately 0.3Moz. of gold in the reserves and resources category of which 0.1Moz. are in the measured and indicated category. They have a market capitalisation of ~C$4.1M which is a fall of roughly 39% over the last thirteen months. As of 06/17/2018 they have ~C$1M debt and ~C$2.3M cash. They have 50M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 06/17/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $6.76M $4.10M 06/17/2018 $-2.66M
Total Assets: $52.98M $52.05M 06/17/2018 $-0.93M
Total Liabilities: $13.25M $13.01M 06/17/2018 $-0.23M
Current Assets: $7.79M $7.65M 06/17/2018 $-0.14M
Current Liabilities: $3.12M $3.06M 06/17/2018 $-0.05M
Total Debt: $0.94M $0.92M 06/17/2018 $-0.02M
Cash: $2.34M $2.30M 06/17/2018 $-0.04M
Enterprise Value: $5.35M $2.72M 02/01/1970 $-2.63M
Cash Flow: $0.83M $2.53M never $1.70M
Cash Flow Multiple: 8.15 1.62 never -6.54
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 06/17/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 06/17/2018 0.00%
Misc 06/17/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 50,000,000 50,000,000 06/17/2018 0
Shares (FD): 51,000,000 51,000,000 06/17/2018 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 06/17/2018 n/a
Production (Gold Eq Oz.): (guess) 
15,000		 (guess) 
15,000		 06/17/2018 0
Production (Silver Eq Oz.): (guess) 
1,159,825		 (guess) 
1,327,887		 06/17/2018 168,062
Initial CapEx (Outstanding): n/a n/a 06/17/2018 n/a
Funding Option: n/a n/a 06/17/2018 n/a
Documentation: none PRODUCER 06/17/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/17/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.04M 0.04M 06/17/2018 0.00M
Measured & Indicated: 0.10M 0.10M 06/17/2018 0.00M
Inferred: 0.20M 0.20M 06/17/2018 0.00M
Reserves & Resources: 0.30M 0.30M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.03M 0.03M 06/17/2018 0.00M
Measured & Indicated: 0.07M 0.07M 06/17/2018 0.00M
Inferred: 0.09M 0.09M 06/17/2018 0.00M
Reserves & Resources: 0.16M 0.16M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000oz.		 (guess) 
15,000oz.		 06/17/2018 0oz.
Cash Cost: $850 $850 06/17/2018 $0.00
Extra Operating Cost: $350 $350 06/17/2018 $0.00
Average Grade: 2.00 g/t 2.00 g/t 06/17/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 06/17/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.10M 0.10M 06/17/2018 0.00M
Annual Production: 15,000oz. 15,000oz. 06/17/2018 0oz.
Cash Cost: $900 $900 06/17/2018 $0
Extra Operating Cost: $350 $350 06/17/2018 $0
SILVER 06/17/2018
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 06/17/2018 0.00M
Measured & Indicated: n/a n/a 06/17/2018 0.00M
Inferred: n/a n/a 06/17/2018 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 06/17/2018 0.00M
Measured & Indicated: n/a n/a 06/17/2018 0.00M
Inferred: n/a n/a 06/17/2018 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 06/17/2018 $0.00
Extra Operating Cost: n/a n/a 06/17/2018 $0.00
Average Grade: n/a n/a 06/17/2018 n/a
Recovery Rate: n/a n/a 06/17/2018 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 06/17/2018 0.00M
Annual Production: n/a n/a 06/17/2018 n/a
Cash Cost: n/a n/a 06/17/2018 n/a
Extra Operating Cost: n/a n/a 06/17/2018 n/a

Property

Last Analysis Data  (06/17/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Queretaro, Mexico San Martin 100% 13,000 Underground show
Solid long life mine with a lot of exploration potential. This stock could do well if they can expand production.
Development Mexico Cerro Dolores 0% n/a n/a n/a
Exploration Mexico, Mexico Creston Moly 100% (guess) n/a n/a n/a
Exploration Sinaloa, Mexico Sierra Rosario 50% 1,000 n/a show
JV with International Northair.They are not the operator.
Exploration Goldfield, Nv, USA Empress 100% n/a n/a n/a
Exploration Curlew, Washington, USA Lone Ranch 100% n/a n/a n/a
Exploration Elko, Nv, USA Toiyabe 100% 1,250 Open Pit show
Early exploration. It is a 175,000 (1 gpt) resource. They are drilling it. Is it a mine? At this time, no one knows.
Total Land Package Size (ha): 15,250  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Queretaro, Mexico San Martin 100% 13,000 Underground show
Solid long life mine with a lot of exploration potential. This stock could do well if they can expand production.
Development Mexico Cerro Dolores 0% n/a n/a n/a
Exploration Mexico, Mexico Creston Moly 100% (guess) n/a n/a n/a
Exploration Sinaloa, Mexico Sierra Rosario 50% 1,000 n/a show
JV with International Northair.They are not the operator.
Exploration Goldfield, Nv, USA Empress 100% n/a n/a n/a
Exploration Curlew, Washington, USA Lone Ranch 100% n/a n/a n/a
Exploration Elko, Nv, USA Toiyabe 100% 1,250 Open Pit show
Early exploration. It is a 175,000 (1 gpt) resource. They are drilling it. Is it a mine? At this time, no one knows.
Total Land Package Size (ha): 15,250  

Profitability (by resource)

Proven &
Probable		 06/17/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.04M 0.04M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.45M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.03M 0.03M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.38M
Maximum Profit (Gold): $1.88M $5.74M n/a $3.86M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1.88M $5.74M n/a $3.86M
Max Profit / Current MCap: 0.278 1.400 n/a 1.123
Max Profit Per Share (Gold): $0.04 $0.11 n/a $0.08
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.11 n/a $0.08
Total Free Profit Per Share: $0.00 $0.01 n/a $0.01
FD Mkt. Cap / Gold Eq.: $198.69 $120.56 n/a $-78.13
FD Mkt. Cap / Silver Eq.: $2.57 $1.36 n/a $-1.21
FD Mkt. Cap / Per Metal
as % Spot Price:		 15.54% 8.37% n/a -7.17%
Measured &
Indicated		 06/17/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.10M 0.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.12M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.07M 0.07M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.84M
Maximum Profit (Gold): $4.13M $12.63M n/a $8.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4.13M $12.63M n/a $8.50M
Max Profit / Current MCap: 0.612 3.081 n/a 2.470
Max Profit Per Share (Gold): $0.08 $0.25 n/a $0.17
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.25 n/a $0.17
Total Free Profit Per Share: $0.00 $0.14 n/a $0.14
FD Mkt. Cap / Gold Eq.: $90.31 $54.80 n/a $-35.51
FD Mkt. Cap / Silver Eq.: $1.17 $0.62 n/a $-0.55
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.06% 3.80% n/a -3.26%

Reserves &
Resources		 06/17/2018
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.36M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.16M 0.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.79M
Maximum Profit (Gold): $8.83M $26.98M n/a $18.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $8.83M $26.98M n/a $18.15M
Max Profit / Current MCap: 1.306 6.582 n/a 5.276
Max Profit Per Share (Gold): $0.17 $0.53 n/a $0.36
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.17 $0.53 n/a $0.36
Total Free Profit Per Share: $0.00 $0.42 n/a $0.42
FD Mkt. Cap / Gold Eq.: $42.27 $25.65 n/a $-16.62
FD Mkt. Cap / Silver Eq.: $0.55 $0.29 n/a $-0.26
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.31% 1.78% n/a -1.53%

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.