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

Bear Creek Mining Corp

www: www.bearcreekmining.com   email: info@bearcreekmining.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

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 ~$69.53M which is a fall of roughly 23% over the last two months. As of 04/12/2023 they have ~$23M debt and ~$5M cash. They have 154M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/12/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $89.73M $69.53M 04/12/2023
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 $87.03M 10/04/1972
Cash Flow: $39.62M $2.37M never
Cash Flow Multiple: 2.26 29.40 never
Net Debt to
Cash Flow Ratio:		 0.44 7.40 never
Finance within 1 year: 04/12/2023
Misc 04/12/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 154,000,000 154,000,000 04/12/2023
Shares (FD): 161,000,000 161,000,000 04/12/2023
Insider Ownership: n/a 38% 05/31/2023
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) 
4,127,384		 05/31/2023
Initial CapEx (Outstanding): $580.00M
646.35% of MCap		 $580.00M
834.19% of MCap 		04/12/2023
Funding Option: n/a n/a 04/12/2023
Documentation: none PRODUCER 05/31/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: 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% 05/31/2023
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% 05/31/2023
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 Name Owned Au Ag Cu Notes
Exp Mercedes 100% show
800,000 oz deposit at 4 gpt

50,000 oz annual production
Dev Corani 100% 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.
Exp Alejandra 0% n/a
Exp La Yegua 100% n/a
Exp Sumi 0% n/a
Exp Tassa 100% n/a
Total Land Package Size (ha): 75,700  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mercedes 100% show
800,000 oz deposit at 4 gpt

50,000 oz annual production
Dev Corani 100% 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.
Exp Alejandra 0% n/a
Exp La Yegua 100% n/a
Exp Sumi 0% n/a
Exp Tassa 100% 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% 14.17% n/a
Percentage Silver: 86.33% 85.83% n/a
Total (Gold Eq. Oz.): 2.56M 2.47M n/a
Total (Silver Eq. Oz.): 202.71M 203.89M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.87M 1.81M n/a
Silver Eq. Oz.: 148.17M 149.11M n/a
Maximum Profit (Gold): $158.48M $13.24M n/a
Maximum Profit (Silver): $57.96M $-177.66M n/a
Total Maximum Profit: $216.44M $-164.42M n/a
Max Profit / Current MCap: 2.412 n/a n/a
Max Profit Per Share (Gold): $0.98 $0.08 n/a
Max Profit Per Share (Silver): $0.36 $-1.10 n/a
Total Max Profit Per Share: $1.34 $-1.02 n/a
Total Free Profit Per Share: $0.59 $0.00 n/a
FD MCap / Gold Eq.: $47.95 $38.49 n/a
FD MCap / Silver Eq.: $0.61 $0.47 n/a
FD MCap / Per Metal
as % Spot Price:		 2.38% 1.98% n/a
Measured &
Indicated		 04/12/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 17.43% 18.04% n/a
Percentage Silver: 82.57% 81.96% n/a
Total (Gold Eq. Oz.): 3.44M 3.33M n/a
Total (Silver Eq. Oz.): 272.51M 274.53M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.39M 2.32M n/a
Silver Eq. Oz.: 189.64M 191.12M n/a
Maximum Profit (Gold): $249.04M $20.81M n/a
Maximum Profit (Silver): $71.21M $-218.27M n/a
Total Maximum Profit: $320.25M $-197.46M n/a
Max Profit / Current MCap: 3.569 n/a n/a
Max Profit Per Share (Gold): $1.55 $0.13 n/a
Max Profit Per Share (Silver): $0.44 $-1.36 n/a
Total Max Profit Per Share: $1.99 $-1.23 n/a
Total Free Profit Per Share: $1.24 $0.00 n/a
FD MCap / Gold Eq.: $37.47 $30.03 n/a
FD MCap / Silver Eq.: $0.47 $0.36 n/a
FD MCap / Per Metal
as % Spot Price:		 1.86% 1.54% n/a

Reserves &
Resources		 04/12/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 18.72% 19.36% n/a
Percentage Silver: 81.28% 80.64% n/a
Total (Gold Eq. Oz.): 4.27M 4.13M n/a
Total (Silver Eq. Oz.): 338.35M 341.04M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.70M 2.61M n/a
Silver Eq. Oz.: 213.98M 215.72M n/a
Maximum Profit (Gold): $294.32M $24.60M n/a
Maximum Profit (Silver): $79.49M $-243.65M n/a
Total Maximum Profit: $373.81M $-219.05M n/a
Max Profit / Current MCap: 4.166 n/a n/a
Max Profit Per Share (Gold): $1.83 $0.15 n/a
Max Profit Per Share (Silver): $0.49 $-1.51 n/a
Total Max Profit Per Share: $2.32 $-1.36 n/a
Total Free Profit Per Share: $1.57 $0.00 n/a
FD MCap / Gold Eq.: $33.21 $26.61 n/a
FD MCap / Silver Eq.: $0.42 $0.32 n/a
FD MCap / Per Metal
as % Spot Price:		 1.65% 1.37% n/a

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.     ×