Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Symbol Data
Symbol
Currency
CVE:BCM
CAD
OTCMKTS:BCEKF
USD
Description
Bear Creek Mining Corp are a gold and silver focused junior, small producer with one mine in development in Peru and five exploration properties. They have approximately 0.8Moz. of gold and 275Moz. of silver in the reserves and resources category of which 0.6Moz. of gold and 225Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$31.27M which is a fall of roughly 65% over the last eight months. As of 04/12/2023 they have ~$23M debt and ~$5M cash. They have 198M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$89.73M
$31.27M
11/29/2023
Total Assets:
$131.00M
$131.00M
04/12/2023
Total Liabilities:
$37.00M
$37.00M
04/12/2023
Current Assets:
$5.00M
$5.00M
04/12/2023
Current Liabilities:
$2.50M
$2.50M
04/12/2023
Total Debt:
$22.50M
$22.50M
04/12/2023
Cash:
$5.00M
$5.00M
04/12/2023
Enterprise Value:
$107.23M
$48.77M
07/19/1971
Cash Flow:
$39.62M
$5.13M
never
Cash Flow Multiple:
2.26
6.10
never
Net Debt to Cash Flow Ratio:
0.44
3.41
never
Finance within 1 year:
04/12/2023
Misc
04/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
154,000,000
198,000,000
11/29/2023
Shares (FD):
161,000,000
218,000,000
11/29/2023
Insider Ownership:
n/a
38%
11/29/2023
Company Type:
Mostly Silver
Mostly Silver
never
Production ETA:
n/a
01/01/2024
04/12/2023
Production (Gold Eq Oz.):
(guess) 70,000
(guess) 50,000
05/31/2023
Production (Silver Eq Oz.) :
(guess) 5,542,812
(guess) 4,332,756
05/31/2023
Initial CapEx (Outstanding):
$580.00M646.35% of MCap
$580.00M1854.63% of MCap
04/12/2023
Funding Option:
n/a
n/a
04/12/2023
Documentation:
none
PRODUCER
11/29/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
3
3
04/12/2023
Resource Data
GOLD
04/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.35M
0.35M
04/12/2023
Measured & Indicated:
0.60M
0.60M
04/12/2023
Inferred:
0.20M
0.20M
04/12/2023
Reserves & Resources:
0.80M
0.80M
never
P L A U S I B L E
Proven & Probable:
0.28M
0.28M
04/12/2023
Measured & Indicated:
0.44M
0.44M
04/12/2023
Inferred:
0.08M
0.08M
04/12/2023
Reserves & Resources:
0.52M
0.52M
never
C U R R E N T
Annual Production:
(guess) 70,000oz.
(guess) 50,000oz.
05/31/2023
Cash Cost:
$950
$1,400
05/31/2023
Extra Operating Cost:
$500
$500
04/12/2023
Average Grade:
4.00 g/t
4.00 g/t
04/12/2023
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
11/29/2023
F U T U R E
Proven & Probable:
0.70M
0.70M
04/12/2023
Annual Production:
70,000oz.
70,000oz.
04/12/2023
Cash Cost:
$950
$1,200
05/31/2023
Extra Operating Cost:
$500
$500
04/12/2023
SILVER
04/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
175.00M
175.00M
04/12/2023
Measured & Indicated:
225.00M
225.00M
04/12/2023
Inferred:
50.00M
50.00M
04/12/2023
Reserves & Resources:
275.00M
275.00M
never
P L A U S I B L E
Proven & Probable:
126.00M
126.00M
04/12/2023
Measured & Indicated:
154.80M
154.80M
04/12/2023
Inferred:
18.00M
18.00M
04/12/2023
Reserves & Resources:
172.80M
172.80M
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
04/12/2023
Extra Operating Cost:
n/a
n/a
04/12/2023
Average Grade:
50.00 g/t
50.00 g/t
04/12/2023
Recovery Rate:
(CG) 72.00%
(CG) 72.00%
11/29/2023
F U T U R E
Proven & Probable:
200.00M
200.00M
04/12/2023
Annual Production:
10,000,000oz.
10,000,000oz.
04/12/2023
Cash Cost:
$10.00
$10.00
04/12/2023
Extra Operating Cost:
$15.00
$15.00
04/12/2023
Property
Last Analysis Data (04/12/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Mercedes
100% (guess)
70,000
Both
show
800,000 oz deposit at 4 gpt
50,000 oz annual production
Development
Cusco , Peru
Corani
100%
5,700
Open Pit
show
300 million oz deposit at 50 gpt, plus 4.5 billion lbs of lead and zinc.
10 million oz of silver for 20 years.
Low recovery rate of 65%.
Negative cash costs the first 5 years. $4 per oz the LOM.
$575 capex.
Construction could begin in 2015.
Exploration
Peru
Alejandra
0%
n/a
n/a
n/a
Exploration
Cusco , Peru
La Yegua
100%
n/a
n/a
n/a
Exploration
Peru
Sumi
0%
n/a
n/a
n/a
Exploration
Peru
Tassa
100%
n/a
n/a
n/a
Total Land Package Size (ha):
75,700
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Mercedes
100% (guess)
70,000
Both
show
800,000 oz deposit at 4 gpt
50,000 oz annual production
Development
Cusco , Peru
Corani
100%
5,700
Open Pit
show
300 million oz deposit at 50 gpt, plus 4.5 billion lbs of lead and zinc.
10 million oz of silver for 20 years.
Low recovery rate of 65%.
Negative cash costs the first 5 years. $4 per oz the LOM.
$575 capex.
Construction could begin in 2015.
Exploration
Peru
Alejandra
0%
n/a
n/a
n/a
Exploration
Cusco , Peru
La Yegua
100%
n/a
n/a
n/a
Exploration
Peru
Sumi
0%
n/a
n/a
n/a
Exploration
Peru
Tassa
100%
n/a
n/a
n/a
Total Land Package Size (ha):
75,700
Profitability (by resource)
Proven & Probable
04/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
13.67%
14.77%
n/a
Percentage Silver:
86.33%
85.23%
n/a
Total (Gold Eq. Oz.):
2.56M
2.37M
n/a
Total (Silver Eq. Oz.):
202.71M
205.33M
n/a
P L A U S I B L E
Gold Eq. Oz.:
1.87M
1.73M
n/a
Silver Eq. Oz.:
148.17M
150.26M
n/a
Maximum Profit (Gold):
$158.48M
$28.73M
n/a
Maximum Profit (Silver):
$57.96M
$-238.14M
n/a
Total Maximum Profit:
$216.44M
$-209.41M
n/a
Max Profit / Current MCap:
2.412
n/a
n/a
Max Profit Per Share (Gold):
$0.98
$0.13
n/a
Max Profit Per Share (Silver):
$0.36
$-1.09
n/a
Total Max Profit Per Share:
$1.34
$-0.96
n/a
Total Free Profit Per Share:
$0.59
$0.00
n/a
FD MCap / Gold Eq.:
$47.95
$18.03
n/a
FD MCap / Silver Eq.:
$0.61
$0.21
n/a
FD MCap / Per Metal as % Spot Price:
2.38%
0.90%
n/a
Measured & Indicated
04/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
17.43%
18.77%
n/a
Percentage Silver:
82.57%
81.23%
n/a
Total (Gold Eq. Oz.):
3.44M
3.20M
n/a
Total (Silver Eq. Oz.):
272.51M
276.99M
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.39M
2.23M
n/a
Silver Eq. Oz.:
189.64M
192.93M
n/a
Maximum Profit (Gold):
$249.04M
$45.14M
n/a
Maximum Profit (Silver):
$71.21M
$-292.57M
n/a
Total Maximum Profit:
$320.25M
$-247.43M
n/a
Max Profit / Current MCap:
3.569
n/a
n/a
Max Profit Per Share (Gold):
$1.55
$0.21
n/a
Max Profit Per Share (Silver):
$0.44
$-1.34
n/a
Total Max Profit Per Share:
$1.99
$-1.13
n/a
Total Free Profit Per Share:
$1.24
$0.00
n/a
FD MCap / Gold Eq.:
$37.47
$14.05
n/a
FD MCap / Silver Eq.:
$0.47
$0.16
n/a
FD MCap / Per Metal as % Spot Price:
1.86%
0.70%
n/a
Reserves & Resources
04/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
18.72%
20.13%
n/a
Percentage Silver:
81.28%
79.87%
n/a
Total (Gold Eq. Oz.):
4.27M
3.97M
n/a
Total (Silver Eq. Oz.):
338.35M
344.32M
n/a
P L A U S I B L E
Gold Eq. Oz.:
2.70M
2.51M
n/a
Silver Eq. Oz.:
213.98M
217.86M
n/a
Maximum Profit (Gold):
$294.32M
$53.35M
n/a
Maximum Profit (Silver):
$79.49M
$-326.59M
n/a
Total Maximum Profit:
$373.81M
$-273.24M
n/a
Max Profit / Current MCap:
4.166
n/a
n/a
Max Profit Per Share (Gold):
$1.83
$0.24
n/a
Max Profit Per Share (Silver):
$0.49
$-1.50
n/a
Total Max Profit Per Share:
$2.32
$-1.25
n/a
Total Free Profit Per Share:
$1.57
$0.00
n/a
FD MCap / Gold Eq.:
$33.21
$12.44
n/a
FD MCap / Silver Eq.:
$0.42
$0.14
n/a
FD MCap / Per Metal as % Spot Price:
1.65%
0.62%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/12/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
12/08/2023
Spot Gold:
$2,016.00
$2,002.60
12/08/2023
Spot Silver:
$25.46
$23.11
12/08/2023
Gold:Silver Ratio:
79.18
86.66
12/08/2023
Spot Gold (Future):
$3,000.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: