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 0.5Moz. of gold and 275Moz. of silver in the reserves and resources category of which 0.45Moz. of gold and 225Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$46.88M which is a rise of roughly 22% over the last three months. As of 04/09/2025 they have ~$71M debt and ~$5M cash. They have 292M 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 04/09/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $38.41M $46.88M 04/09/2025
Total Assets: $131.00M $131.00M 04/09/2025
Total Liabilities: $100.00M $100.00M 04/09/2025
Current Assets: $5.00M $5.00M 04/09/2025
Current Liabilities: $7.00M $7.00M 04/09/2025
Total Debt: $71.00M $71.00M 04/09/2025
Cash: $5.00M $5.00M 04/09/2025
Enterprise Value: $104.41M $112.88M 07/30/1973
Cash Flow: $31.32M $43.76M never
Cash Flow Multiple: 1.23 1.07 never
Net Debt to
Cash Flow Ratio:		 2.11 1.51 never
Finance within 1 year: 04/09/2025
Misc 04/09/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 292,175,785 292,175,785 04/09/2025
Shares (FD): 329,988,873 329,988,873 04/09/2025
Insider Ownership: n/a 40% 04/09/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 01/01/2024 04/09/2025
Production (Gold Eq Oz.): (guess) 
40,000		 (guess) 
40,000		 04/09/2025
Production (Silver Eq Oz.): (guess) 
4,011,772		 (guess) 
3,509,903		 04/09/2025
Initial CapEx (Outstanding): $580.00M
1510.05% of MCap		 $580.00M
1237.16% of MCap 		04/09/2025
Funding Option: n/a n/a 04/09/2025
Documentation: none PRODUCER 04/09/2025
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 2 2 04/09/2025

Resource Data

GOLD 04/09/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.05M 0.05M 04/09/2025
Measured & Indicated: 0.45M 0.45M 04/09/2025
Inferred: 0.05M 0.05M 04/09/2025
Reserves & Resources: 0.50M 0.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.04M 0.04M 04/09/2025
Measured & Indicated: 0.30M 0.30M 04/09/2025
Inferred: 0.02M 0.02M 04/09/2025
Reserves & Resources: 0.32M 0.32M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
40,000oz.		 (guess) 
40,000oz.		 04/09/2025
Cash Cost: $1,600 $1,600 04/09/2025
Extra Operating Cost: $650 $650 04/09/2025
Total: $2,250 $2,250 04/09/2025
Margin (Free Cash Flow): $783 (26%) $1,094 (33%)
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 04/09/2025
Open Pit (Avg): n/a n/a 04/12/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/09/2025
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 04/09/2025
Annual Production: 10,000oz. 10,000oz. 04/09/2025
Cash Cost: $1,600 $1,600 04/09/2025
Extra Operating Cost: $650 $650 04/09/2025
SILVER 04/09/2025
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 04/09/2025
Measured & Indicated: 225.00M 225.00M 04/09/2025
Inferred: 50.00M 50.00M 04/09/2025
Reserves & Resources: 275.00M 275.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 126.00M 126.00M 04/09/2025
Measured & Indicated: 154.80M 154.80M 04/09/2025
Inferred: 18.00M 18.00M 04/09/2025
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 04/09/2025
Extra Operating Cost: n/a n/a 04/09/2025
Total: $27.00 $27.00 04/09/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/09/2025
Open Pit (Avg): n/a 50.00 g/t 03/25/2024
Recovery Rate: (CG)  72.00% (CG)  72.00% 04/09/2025
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 04/09/2025
Annual Production: 10,000,000oz. 10,000,000oz. 04/09/2025
Cash Cost: $12.00 $12.00 04/09/2025
Extra Operating Cost: $15.00 $15.00 04/09/2025

Property

Last Analysis Data  (04/09/2025)
Stage Name Owned Au Ag Cu Notes
Exp Mercedes 100% show
500,000 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
500,000 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		 04/09/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 2.79% 2.45% n/a
Percentage Silver: 97.21% 97.55% n/a
Total (Gold Eq. Oz.): 1.79M 2.04M n/a
Total (Silver Eq. Oz.): 180.01M 179.39M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.30M 1.48M n/a
Silver Eq. Oz.: 130.01M 129.51M n/a
Maximum Profit (Gold): $31.32M $43.76M n/a
Maximum Profit (Silver): $408.24M $1,399.86M n/a
Total Maximum Profit: $439.56M $1,443.62M n/a
Max Profit / Current MCap: 11.444 30.793 n/a
Max Profit Per Share (Gold): $0.09 $0.13 n/a
Max Profit Per Share (Silver): $1.24 $4.24 n/a
Total Max Profit Per Share: $1.33 $4.37 n/a
Total Free Profit Per Share: $1.17 $4.18 n/a
FD MCap / Gold Eq.: $29.63 $31.76 n/a
FD MCap / Silver Eq.: $0.30 $0.36 n/a
FD MCap / Per Metal
as % Spot Price:		 0.98% 0.95% n/a
Measured &
Indicated		 04/09/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 16.71% 14.93% n/a
Percentage Silver: 83.29% 85.07% n/a
Total (Gold Eq. Oz.): 2.69M 3.01M n/a
Total (Silver Eq. Oz.): 270.13M 264.49M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.84M 2.06M n/a
Silver Eq. Oz.: 184.49M 180.77M n/a
Maximum Profit (Gold): $231.74M $323.84M n/a
Maximum Profit (Silver): $501.55M $1,719.83M n/a
Total Maximum Profit: $733.29M $2,043.67M n/a
Max Profit / Current MCap: 19.092 43.592 n/a
Max Profit Per Share (Gold): $0.70 $0.98 n/a
Max Profit Per Share (Silver): $1.52 $5.21 n/a
Total Max Profit Per Share: $2.22 $6.19 n/a
Total Free Profit Per Share: $2.06 $6.00 n/a
FD MCap / Gold Eq.: $20.88 $22.76 n/a
FD MCap / Silver Eq.: $0.21 $0.26 n/a
FD MCap / Per Metal
as % Spot Price:		 0.69% 0.68% n/a

Reserves &
Resources		 04/09/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 15.42% 13.76% n/a
Percentage Silver: 84.58% 86.24% n/a
Total (Gold Eq. Oz.): 3.24M 3.63M n/a
Total (Silver Eq. Oz.): 325.15M 318.87M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.04M 2.29M n/a
Silver Eq. Oz.: 204.49M 200.53M n/a
Maximum Profit (Gold): $247.40M $345.72M n/a
Maximum Profit (Silver): $559.87M $1,919.81M n/a
Total Maximum Profit: $807.27M $2,265.53M n/a
Max Profit / Current MCap: 21.018 48.324 n/a
Max Profit Per Share (Gold): $0.75 $1.05 n/a
Max Profit Per Share (Silver): $1.70 $5.82 n/a
Total Max Profit Per Share: $2.45 $6.87 n/a
Total Free Profit Per Share: $2.28 $6.67 n/a
FD MCap / Gold Eq.: $18.84 $20.51 n/a
FD MCap / Silver Eq.: $0.19 $0.23 n/a
FD MCap / Per Metal
as % Spot Price:		 0.62% 0.61% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults