Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Bear Creek Mining Corp.

www: www.bearcreekmining.com   email: info@bearcreekmining.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:BCM CAD
OTCMKTS:BCEKF USD

Description

Bear Creek Mining Corp. are a silver focused junior, late stage development company with one mine in development in Peru and four exploration properties. They have approximately 260Moz. of silver in the reserves and resources category of which 225Moz. are in the measured and indicated category. They have a market capitalisation of ~$269.3M which is a rise of roughly 17% over the last eight months. As of 01/12/2020 they have no debt and ~$25M cash. They have 103M 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 01/12/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $229.19M $269.30M 01/12/2020 $40.10M
Total Assets: $106.26M $106.26M 01/12/2020 $0.00M
Total Liabilities: $1.87M $1.87M 01/12/2020 $0.00M
Current Assets: $25.00M $25.00M 01/12/2020 $0.00M
Current Liabilities: $1.25M $1.25M 01/12/2020 $0.00M
Total Debt: $0.00M $0.00M 01/12/2020 $0.00M
Cash: $25.00M $25.00M 01/12/2020 $0.00M
Enterprise Value: $204.19M $244.30M 09/28/1977 $40.10M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/12/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/12/2020 0.00%
Misc 01/12/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 103,229,000 103,229,000 01/12/2020 0
Shares (FD): 110,060,000 110,060,000 01/12/2020 0
Insider Ownership: n/a 28% 01/12/2020 28%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2022 01/12/2020 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/12/2020 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/12/2020 0
Initial CapEx (Outstanding): $580.00M
253.06% of Mkt.Cap		 $580.00M
215.38% of Mkt.Cap 		01/12/2020 $0.00M
Funding Option: n/a n/a 01/12/2020 n/a
Documentation: none FS 01/12/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/12/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 01/12/2020 0.00M
Measured & Indicated: n/a n/a 01/12/2020 0.00M
Inferred: n/a n/a 01/12/2020 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/12/2020 0.00M
Measured & Indicated: n/a n/a 01/12/2020 0.00M
Inferred: n/a n/a 01/12/2020 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/12/2020 $0.00
Extra Operating Cost: n/a n/a 01/12/2020 $0.00
Average Grade: n/a n/a 01/12/2020 n/a
Recovery Rate: n/a n/a 01/12/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/12/2020 0.00M
Annual Production: n/a n/a 01/12/2020 n/a
Cash Cost: n/a n/a 01/12/2020 n/a
Extra Operating Cost: n/a n/a 01/12/2020 n/a
SILVER 01/12/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 175.00M 175.00M 01/12/2020 0.00M
Measured & Indicated: 225.00M 225.00M 01/12/2020 0.00M
Inferred: 35.00M 35.00M 01/12/2020 0.00M
Reserves & Resources: 260.00M 260.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 126.00M 126.00M 01/12/2020 0.00M
Measured & Indicated: 154.80M 154.80M 01/12/2020 0.00M
Inferred: 12.60M 12.60M 01/12/2020 0.00M
Reserves & Resources: 167.40M 167.40M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/12/2020 $0.00
Extra Operating Cost: n/a n/a 01/12/2020 $0.00
Average Grade: 50.00 g/t 50.00 g/t 01/12/2020 n/a
Recovery Rate: (CG)  72.00% (CG)  72.00% 01/12/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 01/12/2020 0.00M
Annual Production: 10,000,000oz. 10,000,000oz. 01/12/2020 0oz.
Cash Cost: $5 $5 01/12/2020 $0
Extra Operating Cost: $10 $10 01/12/2020 $0

Property

Last Analysis Data  (01/12/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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): 5,700  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
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): 5,700  

Profitability (by resource)

Proven &
Probable		 01/12/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.19M
Total (Silver Eq. Oz.): 175.00M 175.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.14M
Silver Eq. Oz.: 126.00M 126.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $270.77M $797.33M n/a $526.55M
Total Maximum Profit: $270.77M $797.33M n/a $526.55M
Max Profit / Current MCap: 1.181 2.961 n/a 1.779
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.46 $7.24 n/a $4.78
Total Max Profit Per Share: $2.46 $7.24 n/a $4.78
Total Free Profit Per Share: $0.00 $3.99 n/a $3.99
FD Mkt. Cap / Gold Eq.: $157.23 $168.79 n/a $11.57
FD Mkt. Cap / Silver Eq.: $1.82 $2.14 n/a $0.32
FD Mkt. Cap / Per Metal
as % Spot Price:		 10.07% 8.89% n/a -1.18%
Measured &
Indicated		 01/12/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.25M
Total (Silver Eq. Oz.): 225.00M 225.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.17M
Silver Eq. Oz.: 154.80M 154.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $332.67M $979.57M n/a $646.91M
Total Maximum Profit: $332.67M $979.57M n/a $646.91M
Max Profit / Current MCap: 1.451 3.638 n/a 2.186
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.02 $8.90 n/a $5.88
Total Max Profit Per Share: $3.02 $8.90 n/a $5.88
Total Free Profit Per Share: $0.30 $5.65 n/a $5.35
FD Mkt. Cap / Gold Eq.: $127.97 $137.39 n/a $9.42
FD Mkt. Cap / Silver Eq.: $1.48 $1.74 n/a $0.26
FD Mkt. Cap / Per Metal
as % Spot Price:		 8.19% 7.24% n/a -0.96%

Reserves &
Resources		 01/12/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.28M
Total (Silver Eq. Oz.): 260.00M 260.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.18M
Silver Eq. Oz.: 167.40M 167.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $359.74M $1,059.31M n/a $699.56M
Total Maximum Profit: $359.74M $1,059.31M n/a $699.56M
Max Profit / Current MCap: 1.570 3.934 n/a 2.364
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $3.27 $9.62 n/a $6.36
Total Max Profit Per Share: $3.27 $9.62 n/a $6.36
Total Free Profit Per Share: $0.55 $6.37 n/a $5.83
FD Mkt. Cap / Gold Eq.: $118.34 $127.05 n/a $8.71
FD Mkt. Cap / Silver Eq.: $1.37 $1.61 n/a $0.24
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.58% 6.69% n/a -0.89%

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.