Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:SHVLF
USD
TSE:SAM
CAD
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 0.11Moz. of gold and 1.07Moz. of silver in the reserves and resources category of which 0.01Moz. of gold and 0.04Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$10.9M which is a rise of roughly 15% over the last one months. As of 04/16/2022 they have no debt and ~C$3.88M cash. They have 50M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$9.46M
$10.90M
04/16/2022
$1.44M
Total Assets:
$38.14M
$37.20M
04/16/2022
$-0.94M
Total Liabilities:
$8.42M
$8.22M
04/16/2022
$-0.21M
Current Assets:
$7.63M
$7.44M
04/16/2022
$-0.19M
Current Liabilities:
$2.23M
$2.17M
04/16/2022
$-0.05M
Total Debt:
$0.00M
$0.00M
04/16/2022
$0.00M
Cash:
$3.97M
$3.88M
04/16/2022
$-0.10M
Enterprise Value:
$5.48M
$7.03M
03/23/1970
$1.54M
Cash Flow:
$8.14M
$6.60M
never
$-1.54M
Cash Flow Multiple:
1.16
1.65
never
0.49
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
04/16/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/16/2022
0.00%
Misc
04/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
49,646,000
49,646,000
04/16/2022
0
Shares (FD):
54,096,000
54,096,000
04/16/2022
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
04/16/2022
n/a
Production (Gold Eq Oz.):
(guess) 15,000
(guess) 15,000
04/16/2022
0
Production (Silver Eq Oz.) :
(guess) 1,153,954
(guess) 1,267,375
04/16/2022
113,421
Initial CapEx (Outstanding):
n/a
n/a
04/16/2022
n/a
Funding Option:
n/a
n/a
04/16/2022
n/a
Documentation:
none
PRODUCER
04/16/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
04/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.09M
0.09M
04/16/2022
0.00M
Measured & Indicated:
0.01M
0.01M
04/16/2022
0.00M
Inferred:
0.10M
0.10M
04/16/2022
0.00M
Reserves & Resources:
0.11M
0.11M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.08M
0.08M
04/16/2022
0.00M
Measured & Indicated:
0.02M
0.02M
04/16/2022
0.00M
Inferred:
0.04M
0.04M
04/16/2022
0.00M
Reserves & Resources:
0.06M
0.06M
never
0.00M
C U R R E N T
Annual Production:
(guess) 15,000oz.
(guess) 15,000oz.
04/16/2022
0oz.
Cash Cost:
$850
$850
04/16/2022
$0.00
Extra Operating Cost:
$350
$350
04/16/2022
$0.00
Average Grade:
2.00 g/t
2.00 g/t
04/16/2022
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
04/16/2022
0.00%
F U T U R E
Proven & Probable:
0.10M
0.10M
04/16/2022
0.00M
Annual Production:
15,000oz.
15,000oz.
04/16/2022
0oz.
Cash Cost:
$900
$900
04/16/2022
$0
Extra Operating Cost:
$350
$350
04/16/2022
$0
SILVER
04/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
1.10M
1.10M
04/16/2022
0.00M
Measured & Indicated:
0.04M
0.04M
04/16/2022
0.00M
Inferred:
1.03M
1.03M
04/16/2022
0.00M
Reserves & Resources:
1.07M
1.07M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.83M
0.83M
04/16/2022
0.00M
Measured & Indicated:
0.19M
0.19M
04/16/2022
0.00M
Inferred:
0.39M
0.39M
04/16/2022
0.00M
Reserves & Resources:
0.58M
0.58M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
$10.00
$10.00
04/16/2022
$0.00
Extra Operating Cost:
$6.00
$6.00
04/16/2022
$0.00
Average Grade:
n/a
n/a
04/16/2022
n/a
Recovery Rate:
(guess) 75.00%
(guess) 75.00%
04/16/2022
0.00%
F U T U R E
Proven & Probable:
0.00M
0.00M
04/16/2022
0.00M
Annual Production:
n/a
n/a
04/16/2022
n/a
Cash Cost:
n/a
n/a
04/16/2022
n/a
Extra Operating Cost:
n/a
n/a
04/16/2022
n/a
Property
Last Analysis Data (04/16/2022)
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
04/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
86.80%
87.83%
n/a
1.03%
Percentage Silver:
13.20%
12.17%
n/a
-1.03%
Total (Gold Eq. Oz.):
0.11M
0.11M
n/a
0.00M
Total (Silver Eq. Oz.):
8.33M
9.04M
n/a
0.71M
P L A U S I B L E
Gold Eq. Oz.:
0.09M
0.09M
n/a
0.00M
Silver Eq. Oz.:
6.97M
7.58M
n/a
0.60M
Maximum Profit (Gold):
$43.33M
$35.15M
n/a
$-8.19M
Maximum Profit (Silver):
$5.58M
$3.26M
n/a
$-2.33M
Total Maximum Profit:
$48.92M
$38.40M
n/a
$-10.52M
Max Profit / Current MCap:
5.172
3.523
n/a
-1.650
Max Profit Per Share (Gold):
$0.80
$0.65
n/a
$-0.15
Max Profit Per Share (Silver):
$0.10
$0.06
n/a
$-0.04
Total Max Profit Per Share:
$0.90
$0.71
n/a
$-0.19
Total Free Profit Per Share:
$0.68
$0.45
n/a
$-0.23
FD Mkt. Cap / Gold Eq.:
$104.36
$121.58
n/a
$17.22
FD Mkt. Cap / Silver Eq.:
$1.36
$1.44
n/a
$0.08
FD Mkt. Cap / Per Metal as % Spot Price:
5.28%
6.65%
n/a
1.36%
Measured & Indicated
04/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
92.61%
93.22%
n/a
0.61%
Percentage Silver:
7.39%
6.78%
n/a
-0.61%
Total (Gold Eq. Oz.):
0.01M
0.01M
n/a
0.00M
Total (Silver Eq. Oz.):
0.58M
0.63M
n/a
0.05M
P L A U S I B L E
Gold Eq. Oz.:
0.02M
0.02M
n/a
0.00M
Silver Eq. Oz.:
1.79M
1.94M
n/a
0.16M
Maximum Profit (Gold):
$11.25M
$9.12M
n/a
$-2.13M
Maximum Profit (Silver):
$1.29M
$0.75M
n/a
$-0.54M
Total Maximum Profit:
$12.54M
$9.88M
n/a
$-2.66M
Max Profit / Current MCap:
1.326
0.906
n/a
-0.420
Max Profit Per Share (Gold):
$0.21
$0.17
n/a
$-0.04
Max Profit Per Share (Silver):
$0.02
$0.01
n/a
$-0.01
Total Max Profit Per Share:
$0.23
$0.18
n/a
$-0.05
Total Free Profit Per Share:
$0.01
$0.00
n/a
$-0.01
FD Mkt. Cap / Gold Eq.:
$407.30
$474.01
n/a
$66.71
FD Mkt. Cap / Silver Eq.:
$5.29
$5.61
n/a
$0.32
FD Mkt. Cap / Per Metal as % Spot Price:
20.62%
25.92%
n/a
5.30%
Reserves & Resources
04/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
88.27%
89.21%
n/a
0.94%
Percentage Silver:
11.73%
10.79%
n/a
-0.94%
Total (Gold Eq. Oz.):
0.12M
0.12M
n/a
0.00M
Total (Silver Eq. Oz.):
9.15M
9.94M
n/a
0.79M
P L A U S I B L E
Gold Eq. Oz.:
0.07M
0.07M
n/a
0.00M
Silver Eq. Oz.:
5.38M
5.85M
n/a
0.47M
Maximum Profit (Gold):
$33.84M
$27.44M
n/a
$-6.39M
Maximum Profit (Silver):
$3.91M
$2.28M
n/a
$-1.63M
Total Maximum Profit:
$37.74M
$29.72M
n/a
$-8.02M
Max Profit / Current MCap:
3.991
2.726
n/a
-1.264
Max Profit Per Share (Gold):
$0.63
$0.51
n/a
$-0.12
Max Profit Per Share (Silver):
$0.07
$0.04
n/a
$-0.03
Total Max Profit Per Share:
$0.70
$0.55
n/a
$-0.15
Total Free Profit Per Share:
$0.48
$0.29
n/a
$-0.19
FD Mkt. Cap / Gold Eq.:
$135.32
$157.49
n/a
$22.17
FD Mkt. Cap / Silver Eq.:
$1.76
$1.86
n/a
$0.10
FD Mkt. Cap / Per Metal as % Spot Price:
6.85%
8.61%
n/a
1.76%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/16/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7947
CAD 0.7751
05/17/2022
Spot Gold:
$1,974.80
$1,828.40
05/17/2022
$-146.40
Spot Silver:
$25.67
$21.64
05/17/2022
$-4.03
Gold:Silver Ratio:
76.93
84.49
05/17/2022
7.56
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: