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 three 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$12.63M which is a rise of roughly 263% over the last eight months. As of 05/13/2020 they have ~C$3M debt and ~C$2.11M 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
05/13/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$3.48M
$12.63M
05/13/2020
$9.15M
Total Assets:
$37.94M
$41.99M
05/13/2020
$4.05M
Total Liabilities:
$11.55M
$12.79M
05/13/2020
$1.23M
Current Assets:
$5.06M
$5.60M
05/13/2020
$0.54M
Current Liabilities:
$4.71M
$5.21M
05/13/2020
$0.50M
Total Debt:
$3.14M
$3.47M
05/13/2020
$0.33M
Cash:
$1.91M
$2.11M
05/13/2020
$0.20M
Enterprise Value:
$4.71M
$13.99M
06/11/1970
$9.28M
Cash Flow:
$5.44M
$6.61M
never
$1.17M
Cash Flow Multiple:
0.64
1.91
never
1.27
Net Debt to Cash Flow Ratio:
0.23
0.21
never
-0.02
Finance within 1 year:
05/13/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
05/13/2020
0.00%
Misc
05/13/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
49,646,000
49,646,000
05/13/2020
0
Shares (FD):
54,236,000
54,236,000
05/13/2020
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
05/13/2020
n/a
Production (Gold Eq Oz.):
(guess) 15,000
(guess) 15,000
05/13/2020
0
Production (Silver Eq Oz.) :
(guess) 1,660,148
(guess) 1,107,832
05/13/2020
-552,316
Initial CapEx (Outstanding):
n/a
n/a
05/13/2020
n/a
Funding Option:
n/a
n/a
05/13/2020
n/a
Documentation:
none
PRODUCER
05/13/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
05/13/2020 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
05/13/2020
0.00M
Measured & Indicated:
0.01M
0.01M
05/13/2020
0.00M
Inferred:
0.10M
0.10M
05/13/2020
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
05/13/2020
0.00M
Measured & Indicated:
0.02M
0.02M
05/13/2020
0.00M
Inferred:
0.04M
0.04M
05/13/2020
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.
05/13/2020
0oz.
Cash Cost:
$850
$850
05/13/2020
$0.00
Extra Operating Cost:
$350
$350
05/13/2020
$0.00
Average Grade:
2.00 g/t
2.00 g/t
05/13/2020
n/a
Recovery Rate:
(CG) 85.00%
(CG) 85.00%
05/13/2020
0.00%
F U T U R E
Proven & Probable:
0.10M
0.10M
05/13/2020
0.00M
Annual Production:
15,000oz.
15,000oz.
05/13/2020
0oz.
Cash Cost:
$900
$900
05/13/2020
$0
Extra Operating Cost:
$350
$350
05/13/2020
$0
SILVER
05/13/2020 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
05/13/2020
0.00M
Measured & Indicated:
0.04M
0.04M
05/13/2020
0.00M
Inferred:
1.03M
1.03M
05/13/2020
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
05/13/2020
0.00M
Measured & Indicated:
0.19M
0.19M
05/13/2020
0.00M
Inferred:
0.39M
0.39M
05/13/2020
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
$10
05/13/2020
$0.00
Extra Operating Cost:
$6
$6
05/13/2020
$0.00
Average Grade:
n/a
n/a
05/13/2020
n/a
Recovery Rate:
(guess) 75.00%
(guess) 75.00%
05/13/2020
0.00%
F U T U R E
Proven & Probable:
0.00M
0.00M
05/13/2020
0.00M
Annual Production:
n/a
n/a
05/13/2020
n/a
Cash Cost:
n/a
n/a
05/13/2020
n/a
Extra Operating Cost:
n/a
n/a
05/13/2020
n/a
Property
Last Analysis Data (05/13/2020)
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
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):
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
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):
14,250
Profitability (by resource)
Proven & Probable
05/13/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
90.44%
86.32%
n/a
-4.12%
Percentage Silver:
9.56%
13.68%
n/a
4.12%
Total (Gold Eq. Oz.):
0.10M
0.11M
n/a
0.00M
Total (Silver Eq. Oz.):
11.50M
8.04M
n/a
-3.46M
P L A U S I B L E
Gold Eq. Oz.:
0.09M
0.09M
n/a
0.00M
Silver Eq. Oz.:
9.67M
6.73M
n/a
-2.94M
Maximum Profit (Gold):
$28.95M
$35.20M
n/a
$6.25M
Maximum Profit (Silver):
$-0.28M
$5.06M
n/a
$5.34M
Total Maximum Profit:
$28.68M
$40.27M
n/a
$11.59M
Max Profit / Current MCap:
8.237
3.188
n/a
-5.049
Max Profit Per Share (Gold):
$0.53
$0.65
n/a
$0.12
Max Profit Per Share (Silver):
$-0.01
$0.09
n/a
$0.10
Total Max Profit Per Share:
$0.53
$0.74
n/a
$0.21
Total Free Profit Per Share:
$0.44
$0.45
n/a
$0.01
FD Mkt. Cap / Gold Eq.:
$39.85
$138.67
n/a
$98.82
FD Mkt. Cap / Silver Eq.:
$0.36
$1.88
n/a
$1.52
FD Mkt. Cap / Per Metal as % Spot Price:
2.32%
7.58%
n/a
5.26%
Measured & Indicated
05/13/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
94.74%
92.32%
n/a
-2.42%
Percentage Silver:
5.26%
7.68%
n/a
2.42%
Total (Gold Eq. Oz.):
0.01M
0.01M
n/a
0.00M
Total (Silver Eq. Oz.):
0.82M
0.56M
n/a
-0.26M
P L A U S I B L E
Gold Eq. Oz.:
0.02M
0.02M
n/a
0.00M
Silver Eq. Oz.:
2.49M
1.72M
n/a
-0.76M
Maximum Profit (Gold):
$7.52M
$9.14M
n/a
$1.62M
Maximum Profit (Silver):
$-0.06M
$1.17M
n/a
$1.24M
Total Maximum Profit:
$7.45M
$10.31M
n/a
$2.86M
Max Profit / Current MCap:
2.140
0.816
n/a
-1.324
Max Profit Per Share (Gold):
$0.14
$0.17
n/a
$0.03
Max Profit Per Share (Silver):
$0.00
$0.02
n/a
$0.02
Total Max Profit Per Share:
$0.14
$0.19
n/a
$0.05
Total Free Profit Per Share:
$0.05
$0.00
n/a
$-0.05
FD Mkt. Cap / Gold Eq.:
$154.98
$541.48
n/a
$386.50
FD Mkt. Cap / Silver Eq.:
$1.40
$7.33
n/a
$5.93
FD Mkt. Cap / Per Metal as % Spot Price:
9.02%
29.60%
n/a
20.58%
Reserves & Resources
05/13/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
91.55%
87.85%
n/a
-3.70%
Percentage Silver:
8.45%
12.15%
n/a
3.70%
Total (Gold Eq. Oz.):
0.11M
0.12M
n/a
0.00M
Total (Silver Eq. Oz.):
12.69M
8.83M
n/a
-3.87M
P L A U S I B L E
Gold Eq. Oz.:
0.07M
0.07M
n/a
0.00M
Silver Eq. Oz.:
7.48M
5.18M
n/a
-2.30M
Maximum Profit (Gold):
$22.61M
$27.49M
n/a
$4.88M
Maximum Profit (Silver):
$-0.19M
$3.54M
n/a
$3.74M
Total Maximum Profit:
$22.42M
$31.03M
n/a
$8.61M
Max Profit / Current MCap:
6.439
2.457
n/a
-3.982
Max Profit Per Share (Gold):
$0.42
$0.51
n/a
$0.09
Max Profit Per Share (Silver):
$0.00
$0.07
n/a
$0.07
Total Max Profit Per Share:
$0.41
$0.57
n/a
$0.16
Total Free Profit Per Share:
$0.32
$0.28
n/a
$-0.05
FD Mkt. Cap / Gold Eq.:
$51.50
$179.89
n/a
$128.40
FD Mkt. Cap / Silver Eq.:
$0.47
$2.44
n/a
$1.97
FD Mkt. Cap / Per Metal as % Spot Price:
3.00%
9.83%
n/a
6.84%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/13/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7132
CAD 0.7893
01/15/2021
Spot Gold:
$1,717.70
$1,829.40
01/15/2021
$111.70
Spot Silver:
$15.52
$24.77
01/15/2021
$9.25
Gold:Silver Ratio:
110.68
73.86
01/15/2021
-36.82
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: