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$8.9M which is a rise of roughly 156% over the last three months. As of 05/13/2020 they have ~C$3M debt and ~C$1.99M 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 $8.90M 05/13/2020 $5.42M
Total Assets: $37.94M $39.69M 05/13/2020 $1.75M
Total Liabilities: $11.55M $12.09M 05/13/2020 $0.53M
Current Assets: $5.06M $5.30M 05/13/2020 $0.23M
Current Liabilities: $4.71M $4.92M 05/13/2020 $0.22M
Total Debt: $3.14M $3.28M 05/13/2020 $0.14M
Cash: $1.91M $1.99M 05/13/2020 $0.09M
Enterprise Value: $4.71M $10.19M 04/28/1970 $5.48M
Cash Flow: $5.44M $8.13M never $2.69M
Cash Flow Multiple: 0.64 1.10 never 0.45
Net Debt to
Cash Flow Ratio:		 0.23 0.16 never -0.07
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) 
1,218,141		 05/13/2020 -442,008
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% 87.41% n/a -3.03%
Percentage Silver: 9.56% 12.59% n/a 3.03%
Total (Gold Eq. Oz.): 0.10M 0.11M n/a 0.00M
Total (Silver Eq. Oz.): 11.50M 8.73M n/a -2.77M
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 7.31M n/a -2.35M
Maximum Profit (Gold): $28.95M $43.30M n/a $14.35M
Maximum Profit (Silver): $-0.28M $4.80M n/a $5.08M
Total Maximum Profit: $28.68M $48.10M n/a $19.42M
Max Profit / Current MCap: 8.237 5.403 n/a -2.835
Max Profit Per Share (Gold): $0.53 $0.80 n/a $0.26
Max Profit Per Share (Silver): $-0.01 $0.09 n/a $0.09
Total Max Profit Per Share: $0.53 $0.89 n/a $0.36
Total Free Profit Per Share: $0.44 $0.67 n/a $0.23
FD Mkt. Cap / Gold Eq.: $39.85 $98.86 n/a $59.00
FD Mkt. Cap / Silver Eq.: $0.36 $1.22 n/a $0.86
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.32% 5.01% n/a 2.69%
Measured &
Indicated		 05/13/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 94.74% 92.97% n/a -1.77%
Percentage Silver: 5.26% 7.03% n/a 1.77%
Total (Gold Eq. Oz.): 0.01M 0.01M n/a 0.00M
Total (Silver Eq. Oz.): 0.82M 0.61M n/a -0.21M
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 1.88M n/a -0.61M
Maximum Profit (Gold): $7.52M $11.24M n/a $3.72M
Maximum Profit (Silver): $-0.06M $1.11M n/a $1.17M
Total Maximum Profit: $7.45M $12.35M n/a $4.90M
Max Profit / Current MCap: 2.140 1.387 n/a -0.753
Max Profit Per Share (Gold): $0.14 $0.21 n/a $0.07
Max Profit Per Share (Silver): $0.00 $0.02 n/a $0.02
Total Max Profit Per Share: $0.14 $0.23 n/a $0.09
Total Free Profit Per Share: $0.05 $0.01 n/a $-0.04
FD Mkt. Cap / Gold Eq.: $154.98 $385.58 n/a $230.60
FD Mkt. Cap / Silver Eq.: $1.40 $4.75 n/a $3.35
FD Mkt. Cap / Per Metal
as % Spot Price:		 9.02% 19.53% n/a 10.51%

Reserves &
Resources		 05/13/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 91.55% 88.82% n/a -2.73%
Percentage Silver: 8.45% 11.18% n/a 2.73%
Total (Gold Eq. Oz.): 0.11M 0.12M n/a 0.00M
Total (Silver Eq. Oz.): 12.69M 9.60M n/a -3.09M
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 5.64M n/a -1.84M
Maximum Profit (Gold): $22.61M $33.81M n/a $11.20M
Maximum Profit (Silver): $-0.19M $3.36M n/a $3.55M
Total Maximum Profit: $22.42M $37.17M n/a $14.75M
Max Profit / Current MCap: 6.439 4.175 n/a -2.264
Max Profit Per Share (Gold): $0.42 $0.62 n/a $0.21
Max Profit Per Share (Silver): $0.00 $0.06 n/a $0.07
Total Max Profit Per Share: $0.41 $0.69 n/a $0.27
Total Free Profit Per Share: $0.32 $0.47 n/a $0.14
FD Mkt. Cap / Gold Eq.: $51.50 $128.11 n/a $76.61
FD Mkt. Cap / Silver Eq.: $0.47 $1.58 n/a $1.11
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.00% 6.49% n/a 3.49%

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.