Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Starcore Intl. Mines Ltd

www: www.starcore.com   email: investor@starcore.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:SAM CAD
OTCMKTS:SHVLF USD

Description

Starcore Intl. Mines Ltd are a gold and silver focused junior, small producer with one producing mine in Mexico and two exploration properties. Currently they produce roughly 15koz. of gold per year. They have approximately 0.16Moz. of gold and 1.5Moz. of silver in the reserves and resources category of which 0.08Moz. of gold and 0.5Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$17.47M which is a rise of roughly 53% over the last five months. As of 04/18/2025 they have no debt and ~C$1.7M cash. They have 73M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 04/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $11.39M $17.47M 04/18/2025
MCap (OS): $11.05M $16.93M 04/18/2025
Total Assets: $38.67M $38.90M 04/18/2025
Total Liabilities: $9.52M $9.58M 04/18/2025
Current Assets: $5.84M $5.88M 04/18/2025
Current Liabilities: $3.39M $3.41M 04/18/2025
Total Debt: $0.00M $0.00M 04/18/2025
Cash: $1.69M $1.70M 04/18/2025
Debt (Net): $-1.69M $-1.70M
Enterprise Value: $9.70M $15.76M 07/02/1970
Cash Flow: $31.91M $34.94M never
Cash Flow Multiple: 0.36 0.50 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 04/18/2025
Misc 04/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 72,896,751 72,896,751 04/18/2025
Shares (FD): 75,196,851 75,196,851 04/18/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 04/18/2025
Production (Gold Eq Oz.): (guess) 
15,000		 (guess) 
15,000		 04/18/2025
Production (Silver Eq Oz.): (guess) 
1,536,150		 (guess) 
1,298,792		 04/18/2025
Development Phase: none Producer (Single Mine) 04/18/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Producer: Weak
 10
Producer: Weak
 04/24/2023
Cash Flow Multiple: 3 3 04/21/2023

Resource Data

GOLD 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.08M 0.08M 04/18/2025
Measured & Indicated: 0.08M 0.08M 04/18/2025
Inferred: 0.09M 0.09M 04/18/2025
Reserves & Resources: 0.16M 0.16M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.06M 0.06M 04/18/2025
Measured & Indicated: 0.06M 0.06M 04/18/2025
Inferred: 0.04M 0.04M 04/18/2025
Reserves & Resources: 0.10M 0.10M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000oz.		 (guess) 
15,000oz.		 04/18/2025
Cash Cost: $850 $850 04/18/2025
Extra Operating Cost: $350 $350 04/18/2025
Total: $1,200 $1,200 04/18/2025
Margin (Free Cash Flow): $2,127 (64%) $2,329 (66%)
MCap / Production (AuEq): $759.60 $1,164.34
EV / Production (AuEq): $646.89 $1,050.97
G
R
A
D
E		 Underground (Avg): 1.70 g/t 1.70 g/t 04/18/2025
Open Pit (Avg): n/a n/a 04/08/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/18/2025
F
U
T
U
R
E		 Proven & Probable: 0.10M 0.10M 04/18/2025
Annual Production: 15,000oz. 15,000oz. 04/18/2025
Cash Cost: $1,000 $1,000 04/18/2025
Extra Operating Cost: $500 $500 04/18/2025
SILVER 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 04/18/2025
Measured & Indicated: 0.50M 0.50M 04/18/2025
Inferred: 1.00M 1.00M 04/18/2025
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.38M 0.38M 04/18/2025
Measured & Indicated: 0.38M 0.38M 04/18/2025
Inferred: 0.38M 0.38M 04/18/2025
Reserves & Resources: 0.75M 0.75M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $10.00 $10.00 04/18/2025
Extra Operating Cost: $6.00 $6.00 04/18/2025
Total: $16.00 $16.00 04/18/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $7.42 $13.45
EV / Production (AgEq): $6.32 $12.14
G
R
A
D
E		 Underground (Avg): n/a n/a 04/18/2025
Open Pit (Avg): n/a n/a 04/08/2023
Recovery Rate: (guess)  75.00% (guess)  75.00% 04/18/2025
F
U
T
U
R
E		 Proven & Probable: 0.00M 0.00M 04/18/2025
Annual Production: n/a n/a 04/18/2025
Cash Cost: n/a n/a 04/18/2025
Extra Operating Cost: n/a n/a 04/18/2025

Property

Last Analysis Data  (04/18/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Kimoukro
100 show
Size: 83,000 ha
Prod San Martin
100 show
Solid long life mine with a lot of exploration potential. This stock could do well if they can expand production.

Size: 13,000 ha
Exp Creston Moly
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Kimoukro
100 show
Size: 83,000 ha
Prod San Martin
100 show
Solid long life mine with a lot of exploration potential. This stock could do well if they can expand production.

Size: 13,000 ha
Exp Creston Moly
100 n/a

Profitability (by resource)

Proven &
Probable		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 93.89% 92.85% n/a
Percentage Silver: 6.11% 7.15% n/a
Total (Gold Eq. Oz.): 0.08M 0.08M n/a
Total (Silver Eq. Oz.): 8.18M 6.99M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.07M 0.07M n/a
Silver Eq. Oz.: 6.90M 5.89M n/a
Maximum Profit (Gold): $135.62M $148.49M n/a
Maximum Profit (Silver): $6.18M $9.29M n/a
Total Maximum Profit: $141.80M $157.77M n/a
Max Profit / Current MCap: 12.445 9.034 n/a
Max Profit Per Share (Gold): $1.80 $1.97 n/a
Max Profit Per Share (Silver): $0.08 $0.12 n/a
Total Max Profit Per Share: $1.89 $2.10 n/a
Total Free Profit Per Share: $1.68 $1.78 n/a
FD MCap / Gold Eq.: $169.02 $256.53 n/a
FD MCap / Silver Eq.: $1.65 $2.96 n/a
FD MCap / Per Metal
as % Spot Price:		 5.08% 7.27% n/a
EV / Gold Eq.: $143.94 $231.56 n/a
EV / Silver Eq.: $1.41 $2.67 n/a
EV / Per Metal
as % Spot Price:		 4.33% 6.56% n/a
Measured &
Indicated		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 93.89% 92.85% n/a
Percentage Silver: 6.11% 7.15% n/a
Total (Gold Eq. Oz.): 0.08M 0.08M n/a
Total (Silver Eq. Oz.): 8.18M 6.99M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.07M 0.07M n/a
Silver Eq. Oz.: 6.90M 5.89M n/a
Maximum Profit (Gold): $135.62M $148.49M n/a
Maximum Profit (Silver): $6.18M $9.29M n/a
Total Maximum Profit: $141.80M $157.77M n/a
Max Profit / Current MCap: 12.445 9.034 n/a
Max Profit Per Share (Gold): $1.80 $1.97 n/a
Max Profit Per Share (Silver): $0.08 $0.12 n/a
Total Max Profit Per Share: $1.89 $2.10 n/a
Total Free Profit Per Share: $1.68 $1.78 n/a
FD MCap / Gold Eq.: $169.02 $256.53 n/a
FD MCap / Silver Eq.: $1.65 $2.96 n/a
FD MCap / Per Metal
as % Spot Price:		 5.08% 7.27% n/a
EV / Gold Eq.: $143.94 $231.56 n/a
EV / Silver Eq.: $1.41 $2.67 n/a
EV / Per Metal
as % Spot Price:		 4.33% 6.56% n/a

Reserves &
Resources		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 91.61% 90.23% n/a
Percentage Silver: 8.39% 9.77% n/a
Total (Gold Eq. Oz.): 0.17M 0.18M n/a
Total (Silver Eq. Oz.): 17.89M 15.35M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.11M 0.11M n/a
Silver Eq. Oz.: 10.98M 9.40M n/a
Maximum Profit (Gold): $212.46M $232.63M n/a
Maximum Profit (Silver): $12.37M $18.57M n/a
Total Maximum Profit: $224.83M $251.20M n/a
Max Profit / Current MCap: 19.733 14.383 n/a
Max Profit Per Share (Gold): $2.83 $3.09 n/a
Max Profit Per Share (Silver): $0.16 $0.25 n/a
Total Max Profit Per Share: $2.99 $3.34 n/a
Total Free Profit Per Share: $2.78 $3.02 n/a
FD MCap / Gold Eq.: $106.29 $160.91 n/a
FD MCap / Silver Eq.: $1.04 $1.86 n/a
FD MCap / Per Metal
as % Spot Price:		 3.19% 4.56% n/a
EV / Gold Eq.: $90.52 $145.25 n/a
EV / Silver Eq.: $0.88 $1.68 n/a
EV / Per Metal
as % Spot Price:		 2.72% 4.12% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults