Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Hochschild Mining Plc

www: www.hochschildmining.com   email: info@hochschildmining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:HOC GBX
OTCMKTS:HCHDF USD

Description

Hochschild Mining Plc are a gold and silver focused mid-tier producer with two producing mines in Argentina and Peru, two mines in development in Brazil and Peru and one exploration property. Currently they produce roughly 250koz. of gold and 8.0Moz. of silver per year. They have approximately 15Moz. of gold and 198Moz. of silver in the reserves and resources category of which 12Moz. of gold and 99Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1898.88M which is a rise of roughly 43% over the last six months. As of 11/14/2024 they have ~$360M debt and ~$89M cash. They have 514M shares outstanding and trade on the London 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 11/14/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $1,326.05M $1,898.88M 11/14/2024 $572.83M
Total Assets: $1,300.00M $1,300.00M 11/14/2024 $0.00M
Total Liabilities: $695.00M $695.00M 11/14/2024 $0.00M
Current Assets: $350.00M $350.00M 11/14/2024 $0.00M
Current Liabilities: $188.00M $188.00M 11/14/2024 $0.00M
Total Debt: $360.00M $360.00M 11/14/2024 $0.00M
Cash: $89.00M $89.00M 11/14/2024 $0.00M
Enterprise Value: $1,597.05M $2,169.88M 10/05/2038 $572.83M
Cash Flow: $223.30M $338.33M never $115.03M
Cash Flow Multiple: 5.94 5.61 never -0.33
Net Debt to
Cash Flow Ratio:		 1.21 0.80 never -0.41
Finance within 1 year: 11/14/2024 n/a
Misc 11/14/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 514,000,000 514,000,000 11/14/2024 0
Shares (FD): 518,000,000 518,000,000 11/14/2024 0
Insider Ownership: n/a 50% 05/01/2025 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 11/14/2024 n/a
Production (Gold Eq Oz.): (guess) 
344,830		 (guess) 
330,399		 11/14/2024 -14,431
Production (Silver Eq Oz.): (guess) 
29,090,312		 (guess) 
32,875,963		 11/14/2024 3,785,651
Initial CapEx (Outstanding): n/a n/a 11/14/2024 n/a
Funding Option: n/a n/a 11/14/2024 n/a
Documentation: none PRODUCER 05/01/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 11/09/2023 0
Cash Flow Multiplier: 12 15 03/12/2025 3.00

Resource Data

GOLD 11/14/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 11/14/2024 0.00M
Measured & Indicated: 12.00M 12.00M 11/14/2024 0.00M
Inferred: 3.00M 3.00M 11/14/2024 0.00M
Reserves & Resources: 15.00M 15.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.60M 1.60M 11/14/2024 0.00M
Measured & Indicated: 8.00M 8.00M 11/14/2024 0.00M
Inferred: 1.20M 1.20M 11/14/2024 0.00M
Reserves & Resources: 9.20M 9.20M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
250,000oz.		 (guess) 
250,000oz.		 11/14/2024 0oz.
Cash Cost: $1,300 $1,450 03/12/2025 $150.00
Extra Operating Cost: $550 $600 03/12/2025 $50.00
Total: $1,850 $2,050 03/12/2025 $200.00
Margin (Free Cash Flow): $719 (28%) $1,179 (37%) $460.10
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 11/14/2024 n/a
Open Pit (Avg): n/a 0.75 g/t 03/23/2024 0.75 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 8.00M 8.00M 11/14/2024 0.00M
Annual Production: 300,000oz. 300,000oz. 11/14/2024 0oz.
Cash Cost: $1,300 $1,450 03/12/2025 $150
Extra Operating Cost: $550 $650 03/12/2025 $100
SILVER 11/14/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 34.00M 34.00M 11/14/2024 0.00M
Measured & Indicated: 99.00M 99.00M 11/14/2024 0.00M
Inferred: 99.00M 99.00M 11/14/2024 0.00M
Reserves & Resources: 198.00M 198.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 27.20M 27.20M 11/14/2024 0.00M
Measured & Indicated: 68.80M 68.80M 11/14/2024 0.00M
Inferred: 39.60M 39.60M 11/14/2024 0.00M
Reserves & Resources: 108.40M 108.40M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
8,000,000oz.		 (guess) 
8,000,000oz.		 11/14/2024 0oz.
Cash Cost: $13.00 $14.00 03/12/2025 $1.00
Extra Operating Cost: $12.00 $13.00 01/22/2025 $1.00
Total: $25.00 $27.00 03/12/2025 $2.00
Margin (Free Cash Flow): $5.45 (17.90%) $5.45 (16.80%) $0.00
G
R
A
D
E		 Underground (Avg): 300.00 g/t 300.00 g/t 11/14/2024 n/a
Open Pit (Avg): n/a 90.00 g/t 03/23/2024 90.00 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 125.00M 125.00M 11/14/2024 0.00M
Annual Production: 9,000,000oz. 9,000,000oz. 11/14/2024 0oz.
Cash Cost: $14.00 $15.00 03/12/2025 $1.00
Extra Operating Cost: $14.00 $14.00 11/14/2024 $0.00

Property

Last Analysis Data  (11/14/2024)
Stage Name Owned Au Ag Cu Notes
Prod San Jose 100% n/a
Dev Mara Rosa 100% show
1.1 M&I at 1.7 gpt.

Pre-feasibility study for a $184 capex.

80,000 production with $550 cash costs.

Feasibility under way, but out of cash.
Exp Volcan 100% show
9M oz open pit

330K oz year
$900M capex
Prod Pallancata 100% n/a
Dev Immaculada 100% n/a
Total Land Package Size (ha): 67,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod San Jose 100% n/a
Dev Mara Rosa 100% show
1.1 M&I at 1.7 gpt.

Pre-feasibility study for a $184 capex.

80,000 production with $550 cash costs.

Feasibility under way, but out of cash.
Exp Volcan 100% show
9M oz open pit

330K oz year
$900M capex
Prod Pallancata 100% n/a
Dev Immaculada 100% n/a
Total Land Package Size (ha): 67,000  

Profitability (by resource)

Proven &
Probable		 11/14/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 83.23% 85.41% n/a 2.18%
Percentage Silver: 16.77% 14.59% n/a -2.18%
Total (Gold Eq. Oz.): 2.40M 2.34M n/a -0.06M
Total (Silver Eq. Oz.): 202.72M 233.01M n/a 30.29M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.92M 1.87M n/a -0.05M
Silver Eq. Oz.: 162.18M 186.41M n/a 24.23M
Maximum Profit (Gold): $1,150.08M $1,886.24M n/a $736.16M
Maximum Profit (Silver): $148.24M $148.24M n/a $0.00M
Total Maximum Profit: $1,298.32M $2,034.48M n/a $736.16M
Max Profit / Current MCap: 0.979 1.071 n/a 0.092
Max Profit Per Share (Gold): $2.22 $3.64 n/a $1.42
Max Profit Per Share (Silver): $0.29 $0.29 n/a $0.00
Total Max Profit Per Share: $2.51 $3.93 n/a $1.42
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $689.78 $1,013.62 n/a $323.85
FD MCap / Silver Eq.: $8.18 $10.19 n/a $2.01
FD MCap / Per Metal
as % Spot Price:		 26.85% 31.39% n/a 4.54%
Measured &
Indicated		 11/14/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 91.09% 92.34% n/a 1.25%
Percentage Silver: 8.91% 7.66% n/a -1.25%
Total (Gold Eq. Oz.): 13.17M 12.99M n/a -0.18M
Total (Silver Eq. Oz.): 1,111.33M 1,293.05M n/a 181.71M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.82M 8.69M n/a -0.12M
Silver Eq. Oz.: 743.69M 864.83M n/a 121.14M
Maximum Profit (Gold): $5,750.40M $9,431.20M n/a $3,680.80M
Maximum Profit (Silver): $374.96M $374.96M n/a $0.00M
Total Maximum Profit: $6,125.36M $9,806.16M n/a $3,680.80M
Max Profit / Current MCap: 4.619 5.164 n/a 0.545
Max Profit Per Share (Gold): $11.10 $18.21 n/a $7.11
Max Profit Per Share (Silver): $0.72 $0.72 n/a $0.00
Total Max Profit Per Share: $11.83 $18.93 n/a $7.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $150.42 $218.48 n/a $68.06
FD MCap / Silver Eq.: $1.78 $2.20 n/a $0.41
FD MCap / Per Metal
as % Spot Price:		 5.86% 6.77% n/a 0.91%

Reserves &
Resources		 11/14/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 86.47% 88.29% n/a 1.82%
Percentage Silver: 13.53% 11.71% n/a -1.82%
Total (Gold Eq. Oz.): 17.35M 16.99M n/a -0.36M
Total (Silver Eq. Oz.): 1,463.42M 1,690.56M n/a 227.14M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.48M 10.29M n/a -0.20M
Silver Eq. Oz.: 884.52M 1,023.84M n/a 139.31M
Maximum Profit (Gold): $6,612.96M $10,845.88M n/a $4,232.92M
Maximum Profit (Silver): $590.78M $590.78M n/a $0.00M
Total Maximum Profit: $7,203.74M $11,436.66M n/a $4,232.92M
Max Profit / Current MCap: 5.432 6.023 n/a 0.590
Max Profit Per Share (Gold): $12.77 $20.94 n/a $8.17
Max Profit Per Share (Silver): $1.14 $1.14 n/a $0.00
Total Max Profit Per Share: $13.91 $22.08 n/a $8.17
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $126.47 $184.55 n/a $58.08
FD MCap / Silver Eq.: $1.50 $1.85 n/a $0.36
FD MCap / Per Metal
as % Spot Price:		 4.92% 5.72% n/a 0.79%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults