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: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$6.62M which is a fall of roughly 29% over the last eighteen months. As of 04/08/2023 they have no debt and ~C$5.19M cash. They have 56M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/08/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$9.26M
$6.62M
04/08/2023
Total Assets:
$36.73M
$36.21M
04/08/2023
Total Liabilities:
$8.31M
$8.19M
04/08/2023
Current Assets:
$8.16M
$8.05M
04/08/2023
Current Liabilities:
$1.93M
$1.90M
04/08/2023
Total Debt:
$0.00M
$0.00M
04/08/2023
Cash:
$5.27M
$5.19M
04/08/2023
Enterprise Value:
$3.99M
$1.42M
01/17/1970
Cash Flow:
$12.11M
$21.23M
never
Cash Flow Multiple:
0.76
0.31
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
04/08/2023
Misc
04/08/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
55,646,000
55,646,000
04/08/2023
Shares (FD):
62,371,000
62,371,000
04/08/2023
Insider Ownership:
n/a
n/a
never
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
04/08/2023
Production (Gold Eq Oz.):
(guess) 15,000
(guess) 15,000
04/08/2023
Production (Silver Eq Oz.) :
(guess) 1,205,404
(guess) 1,283,121
04/08/2023
Initial CapEx (Outstanding):
n/a
n/a
04/08/2023
Funding Option:
n/a
n/a
04/08/2023
Documentation:
none
PRODUCER
04/21/2023
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
04/24/2023
Cash Flow Multiplier:
5
3
04/21/2023
Resource Data
GOLD
04/08/2023 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
04/08/2023
Measured & Indicated:
0.08M
0.08M
04/08/2023
Inferred:
0.09M
0.09M
04/08/2023
Reserves & Resources:
0.16M
0.16M
never
P L A U S I B L E
Proven & Probable:
0.06M
0.06M
04/08/2023
Measured & Indicated:
0.06M
0.06M
04/08/2023
Inferred:
0.04M
0.04M
04/08/2023
Reserves & Resources:
0.10M
0.10M
never
C U R R E N T
Annual Production:
(guess) 15,000oz.
(guess) 15,000oz.
04/08/2023
Cash Cost:
$850
$850
04/08/2023
Extra Operating Cost:
$350
$350
04/08/2023
Total:
$1,200
$1,200
04/08/2023
Margin (Free Cash Flow):
$807 (40%)
$1,415 (54%)
G R A D E
Underground (Avg):
1.70 g/t
1.70 g/t
04/08/2023
Open Pit (Avg):
n/a
n/a
04/08/2023
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/21/2023
F U T U R E
Proven & Probable:
0.10M
0.10M
04/08/2023
Annual Production:
15,000oz.
15,000oz.
04/08/2023
Cash Cost:
$900
$1,000
04/21/2023
Extra Operating Cost:
$350
$500
04/21/2023
SILVER
04/08/2023 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
04/08/2023
Measured & Indicated:
0.50M
0.50M
04/08/2023
Inferred:
1.00M
1.00M
04/08/2023
Reserves & Resources:
1.50M
1.50M
never
P L A U S I B L E
Proven & Probable:
0.38M
0.38M
04/08/2023
Measured & Indicated:
0.38M
0.38M
04/08/2023
Inferred:
0.38M
0.38M
04/08/2023
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
04/08/2023
Extra Operating Cost:
$6.00
$6.00
04/08/2023
Total:
$16.00
$16.00
04/08/2023
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
04/08/2023
Open Pit (Avg):
n/a
n/a
04/08/2023
Recovery Rate:
(guess) 75.00%
(guess) 75.00%
04/08/2023
F U T U R E
Proven & Probable:
0.00M
0.00M
04/08/2023
Annual Production:
n/a
n/a
04/08/2023
Cash Cost:
n/a
n/a
04/08/2023
Extra Operating Cost:
n/a
n/a
04/08/2023
Property
Last Analysis Data (04/08/2023)
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.
Exploration
Mexico , Mexico
Creston Moly
100% (guess)
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):
14,250
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.
Exploration
Mexico , Mexico
Creston Moly
100% (guess)
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):
14,250
Profitability (by resource)
Proven & Probable
04/08/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
92.34%
92.77%
n/a
Percentage Silver:
7.66%
7.23%
n/a
Total (Gold Eq. Oz.):
0.08M
0.08M
n/a
Total (Silver Eq. Oz.):
6.53M
6.92M
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.07M
0.07M
n/a
Silver Eq. Oz.:
5.50M
5.83M
n/a
Maximum Profit (Gold):
$51.47M
$90.21M
n/a
Maximum Profit (Silver):
$3.37M
$5.46M
n/a
Total Maximum Profit:
$54.84M
$95.67M
n/a
Max Profit / Current MCap:
5.924
14.460
n/a
Max Profit Per Share (Gold):
$0.83
$1.45
n/a
Max Profit Per Share (Silver):
$0.05
$0.09
n/a
Total Max Profit Per Share:
$0.88
$1.53
n/a
Total Free Profit Per Share:
$0.68
$1.39
n/a
FD MCap / Gold Eq.:
$135.31
$97.10
n/a
FD MCap / Silver Eq.:
$1.68
$1.14
n/a
FD MCap / Per Metal as % Spot Price:
6.74%
3.71%
n/a
Measured & Indicated
04/08/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
92.34%
92.77%
n/a
Percentage Silver:
7.66%
7.23%
n/a
Total (Gold Eq. Oz.):
0.08M
0.08M
n/a
Total (Silver Eq. Oz.):
6.53M
6.92M
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.07M
0.07M
n/a
Silver Eq. Oz.:
5.50M
5.83M
n/a
Maximum Profit (Gold):
$51.47M
$90.21M
n/a
Maximum Profit (Silver):
$3.37M
$5.46M
n/a
Total Maximum Profit:
$54.84M
$95.67M
n/a
Max Profit / Current MCap:
5.924
14.460
n/a
Max Profit Per Share (Gold):
$0.83
$1.45
n/a
Max Profit Per Share (Silver):
$0.05
$0.09
n/a
Total Max Profit Per Share:
$0.88
$1.53
n/a
Total Free Profit Per Share:
$0.68
$1.39
n/a
FD MCap / Gold Eq.:
$135.31
$97.10
n/a
FD MCap / Silver Eq.:
$1.68
$1.14
n/a
FD MCap / Per Metal as % Spot Price:
6.74%
3.71%
n/a
Reserves & Resources
04/08/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
89.55%
90.12%
n/a
Percentage Silver:
10.45%
9.88%
n/a
Total (Gold Eq. Oz.):
0.18M
0.18M
n/a
Total (Silver Eq. Oz.):
14.36M
15.19M
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.11M
0.11M
n/a
Silver Eq. Oz.:
8.78M
9.29M
n/a
Maximum Profit (Gold):
$80.64M
$141.32M
n/a
Maximum Profit (Silver):
$6.74M
$10.93M
n/a
Total Maximum Profit:
$87.37M
$152.25M
n/a
Max Profit / Current MCap:
9.438
23.012
n/a
Max Profit Per Share (Gold):
$1.29
$2.27
n/a
Max Profit Per Share (Silver):
$0.11
$0.18
n/a
Total Max Profit Per Share:
$1.40
$2.44
n/a
Total Free Profit Per Share:
$1.20
$2.30
n/a
FD MCap / Gold Eq.:
$84.77
$60.90
n/a
FD MCap / Silver Eq.:
$1.05
$0.71
n/a
FD MCap / Per Metal as % Spot Price:
4.22%
2.33%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/08/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7421
CAD 0.7316
10/09/2024
Spot Gold:
$2,007.40
$2,615.00
10/09/2024
Spot Silver:
$24.98
$30.57
10/09/2024
Gold:Silver Ratio:
80.36
85.54
10/09/2024
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
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: