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

Starcore Intl. Mines Ltd.

www: www.starcore.com   email: info@starcore.com
Category: Junior: Small Producer
Rating & Risk: Login to view
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$14.03M which is a rise of roughly 303% over the last five months. As of 05/13/2020 they have ~C$3M debt and ~C$2.03M cash. They have 50M 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 05/13/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $3.48M $14.03M 05/13/2020 $10.55M
Total Assets: $37.94M $40.47M 05/13/2020 $2.52M
Total Liabilities: $11.55M $12.32M 05/13/2020 $0.77M
Current Assets: $5.06M $5.40M 05/13/2020 $0.34M
Current Liabilities: $4.71M $5.02M 05/13/2020 $0.31M
Total Debt: $3.14M $3.35M 05/13/2020 $0.21M
Cash: $1.91M $2.03M 05/13/2020 $0.13M
Enterprise Value: $4.71M $15.34M 06/27/1970 $10.63M
Cash Flow: $5.44M $7.50M never $2.07M
Cash Flow Multiple: 0.64 1.87 never 1.23
Net Debt to
Cash Flow Ratio:
0.23 0.18 never -0.05
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) 
1,155,290
05/13/2020 -504,859
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% 86.81% n/a -3.63%
Percentage Silver: 9.56% 13.19% n/a 3.63%
Total (Gold Eq. Oz.): 0.10M 0.11M n/a 0.00M
Total (Silver Eq. Oz.): 11.50M 8.34M n/a -3.16M
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 6.98M n/a -2.69M
Maximum Profit (Gold): $28.95M $39.97M n/a $11.02M
Maximum Profit (Silver): $-0.28M $5.12M n/a $5.39M
Total Maximum Profit: $28.68M $45.09M n/a $16.41M
Max Profit / Current MCap: 8.237 3.214 n/a -5.023
Max Profit Per Share (Gold): $0.53 $0.74 n/a $0.20
Max Profit Per Share (Silver): $-0.01 $0.09 n/a $0.10
Total Max Profit Per Share: $0.53 $0.83 n/a $0.30
Total Free Profit Per Share: $0.44 $0.49 n/a $0.05
FD Mkt. Cap / Gold Eq.: $39.85 $154.81 n/a $114.95
FD Mkt. Cap / Silver Eq.: $0.36 $2.01 n/a $1.65
FD Mkt. Cap / Per Metal
as % Spot Price:
2.32% 8.09% n/a 5.76%
Measured &
Indicated
05/13/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 94.74% 92.61% n/a -2.13%
Percentage Silver: 5.26% 7.39% n/a 2.13%
Total (Gold Eq. Oz.): 0.01M 0.01M n/a 0.00M
Total (Silver Eq. Oz.): 0.82M 0.58M n/a -0.24M
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 1.79M n/a -0.70M
Maximum Profit (Gold): $7.52M $10.38M n/a $2.86M
Maximum Profit (Silver): $-0.06M $1.18M n/a $1.25M
Total Maximum Profit: $7.45M $11.56M n/a $4.11M
Max Profit / Current MCap: 2.140 0.824 n/a -1.316
Max Profit Per Share (Gold): $0.14 $0.19 n/a $0.05
Max Profit Per Share (Silver): $0.00 $0.02 n/a $0.02
Total Max Profit Per Share: $0.14 $0.21 n/a $0.08
Total Free Profit Per Share: $0.05 $0.00 n/a $-0.05
FD Mkt. Cap / Gold Eq.: $154.98 $604.17 n/a $449.20
FD Mkt. Cap / Silver Eq.: $1.40 $7.84 n/a $6.44
FD Mkt. Cap / Per Metal
as % Spot Price:
9.02% 31.55% n/a 22.53%

Reserves &
Resources
05/13/2020
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 91.55% 88.29% n/a -3.26%
Percentage Silver: 8.45% 11.71% n/a 3.26%
Total (Gold Eq. Oz.): 0.11M 0.12M n/a 0.00M
Total (Silver Eq. Oz.): 12.69M 9.16M n/a -3.53M
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 5.38M n/a -2.10M
Maximum Profit (Gold): $22.61M $31.21M n/a $8.60M
Maximum Profit (Silver): $-0.19M $3.58M n/a $3.77M
Total Maximum Profit: $22.42M $34.79M n/a $12.38M
Max Profit / Current MCap: 6.439 2.480 n/a -3.958
Max Profit Per Share (Gold): $0.42 $0.58 n/a $0.16
Max Profit Per Share (Silver): $0.00 $0.07 n/a $0.07
Total Max Profit Per Share: $0.41 $0.64 n/a $0.23
Total Free Profit Per Share: $0.32 $0.30 n/a $-0.02
FD Mkt. Cap / Gold Eq.: $51.50 $200.73 n/a $149.23
FD Mkt. Cap / Silver Eq.: $0.47 $2.61 n/a $2.14
FD Mkt. Cap / Per Metal
as % Spot Price:
3.00% 10.48% n/a 7.49%

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.