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

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 ~$40.6M which is a rise of roughly 6% over the last three weeks. 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
Change
Item Value Value Updated Value
MCap (FD): $38.41M $40.60M 04/09/2025 $2.19M
Total Assets: $131.00M $131.00M 04/09/2025 $0.00M
Total Liabilities: $100.00M $100.00M 04/09/2025 $0.00M
Current Assets: $5.00M $5.00M 04/09/2025 $0.00M
Current Liabilities: $7.00M $7.00M 04/09/2025 $0.00M
Total Debt: $71.00M $71.00M 04/09/2025 $0.00M
Cash: $5.00M $5.00M 04/09/2025 $0.00M
Enterprise Value: $104.41M $106.60M 05/18/1973 $2.19M
Cash Flow: $31.32M $39.64M never $8.32M
Cash Flow Multiple: 1.23 1.02 never -0.20
Net Debt to
Cash Flow Ratio:		 2.11 1.67 never -0.44
Finance within 1 year: 04/09/2025 n/a
Misc 04/09/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 292,175,785 292,175,785 04/09/2025 0
Shares (FD): 329,988,873 329,988,873 04/09/2025 0
Insider Ownership: n/a 40% 04/09/2025 40%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2024 04/09/2025 n/a
Production (Gold Eq Oz.): (guess) 
40,000		 (guess) 
40,000		 04/09/2025 0
Production (Silver Eq Oz.): (guess) 
4,011,772		 (guess) 
3,977,785		 04/09/2025 -33,988
Initial CapEx (Outstanding): $580.00M
1510.05% of MCap		 $580.00M
1428.67% of MCap 		04/09/2025 $0.00M
Funding Option: n/a n/a 04/09/2025 n/a
Documentation: none PRODUCER 04/09/2025 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023 0
Cash Flow Multiplier: 2 2 04/09/2025 0.00

Resource Data

GOLD 04/09/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.05M 0.05M 04/09/2025 0.00M
Measured & Indicated: 0.45M 0.45M 04/09/2025 0.00M
Inferred: 0.05M 0.05M 04/09/2025 0.00M
Reserves & Resources: 0.50M 0.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.04M 0.04M 04/09/2025 0.00M
Measured & Indicated: 0.30M 0.30M 04/09/2025 0.00M
Inferred: 0.02M 0.02M 04/09/2025 0.00M
Reserves & Resources: 0.32M 0.32M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
40,000oz.		 (guess) 
40,000oz.		 04/09/2025 0oz.
Cash Cost: $1,600 $1,600 04/09/2025 $0.00
Extra Operating Cost: $650 $650 04/09/2025 $0.00
Total: $2,250 $2,250 04/09/2025 $0.00
Margin (Free Cash Flow): $783 (26%) $991 (31%) $208.00
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 04/09/2025 n/a
Open Pit (Avg): n/a n/a 04/12/2023 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/09/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 04/09/2025 0.00M
Annual Production: 10,000oz. 10,000oz. 04/09/2025 0oz.
Cash Cost: $1,600 $1,600 04/09/2025 $0
Extra Operating Cost: $650 $650 04/09/2025 $0
SILVER 04/09/2025
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 04/09/2025 0.00M
Measured & Indicated: 225.00M 225.00M 04/09/2025 0.00M
Inferred: 50.00M 50.00M 04/09/2025 0.00M
Reserves & Resources: 275.00M 275.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 126.00M 126.00M 04/09/2025 0.00M
Measured & Indicated: 154.80M 154.80M 04/09/2025 0.00M
Inferred: 18.00M 18.00M 04/09/2025 0.00M
Reserves & Resources: 172.80M 172.80M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/09/2025 $0.00
Extra Operating Cost: n/a n/a 04/09/2025 $0.00
Total: $27.00 $27.00 04/09/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/09/2025 n/a
Open Pit (Avg): n/a 50.00 g/t 03/25/2024 50.00 g/t
Recovery Rate: (CG)  72.00% (CG)  72.00% 04/09/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 04/09/2025 0.00M
Annual Production: 10,000,000oz. 10,000,000oz. 04/09/2025 0oz.
Cash Cost: $12.00 $12.00 04/09/2025 $0.00
Extra Operating Cost: $15.00 $15.00 04/09/2025 $0.00

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
Change
Item Value Value Updated Value
Percentage Gold: 2.79% 2.76% n/a -0.03%
Percentage Silver: 97.21% 97.24% n/a 0.03%
Total (Gold Eq. Oz.): 1.79M 1.81M n/a 0.01M
Total (Silver Eq. Oz.): 180.01M 179.97M n/a -0.04M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.30M 1.31M n/a 0.01M
Silver Eq. Oz.: 130.01M 129.98M n/a -0.03M
Maximum Profit (Gold): $31.32M $39.64M n/a $8.32M
Maximum Profit (Silver): $408.24M $704.34M n/a $296.10M
Total Maximum Profit: $439.56M $743.98M n/a $304.42M
Max Profit / Current MCap: 11.444 18.326 n/a 6.882
Max Profit Per Share (Gold): $0.09 $0.12 n/a $0.03
Max Profit Per Share (Silver): $1.24 $2.13 n/a $0.90
Total Max Profit Per Share: $1.33 $2.25 n/a $0.92
Total Free Profit Per Share: $1.17 $2.08 n/a $0.92
FD MCap / Gold Eq.: $29.63 $31.06 n/a $1.43
FD MCap / Silver Eq.: $0.30 $0.31 n/a $0.02
FD MCap / Per Metal
as % Spot Price:		 0.98% 0.96% n/a -0.02%
Measured &
Indicated		 04/09/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 16.71% 16.59% n/a -0.12%
Percentage Silver: 83.29% 83.41% n/a 0.12%
Total (Gold Eq. Oz.): 2.69M 2.71M n/a 0.02M
Total (Silver Eq. Oz.): 270.13M 269.75M n/a -0.38M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.84M 1.85M n/a 0.01M
Silver Eq. Oz.: 184.49M 184.24M n/a -0.25M
Maximum Profit (Gold): $231.74M $293.31M n/a $61.57M
Maximum Profit (Silver): $501.55M $865.33M n/a $363.78M
Total Maximum Profit: $733.29M $1,158.64M n/a $425.35M
Max Profit / Current MCap: 19.092 28.540 n/a 9.448
Max Profit Per Share (Gold): $0.70 $0.89 n/a $0.19
Max Profit Per Share (Silver): $1.52 $2.62 n/a $1.10
Total Max Profit Per Share: $2.22 $3.51 n/a $1.29
Total Free Profit Per Share: $2.06 $3.34 n/a $1.28
FD MCap / Gold Eq.: $20.88 $21.91 n/a $1.03
FD MCap / Silver Eq.: $0.21 $0.22 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 0.69% 0.68% n/a -0.01%

Reserves &
Resources		 04/09/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 15.42% 15.31% n/a -0.11%
Percentage Silver: 84.58% 84.69% n/a 0.11%
Total (Gold Eq. Oz.): 3.24M 3.27M n/a 0.02M
Total (Silver Eq. Oz.): 325.15M 324.72M n/a -0.42M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.04M 2.05M n/a 0.01M
Silver Eq. Oz.: 204.49M 204.22M n/a -0.27M
Maximum Profit (Gold): $247.40M $313.12M n/a $65.73M
Maximum Profit (Silver): $559.87M $965.95M n/a $406.08M
Total Maximum Profit: $807.27M $1,279.08M n/a $471.81M
Max Profit / Current MCap: 21.018 31.507 n/a 10.489
Max Profit Per Share (Gold): $0.75 $0.95 n/a $0.20
Max Profit Per Share (Silver): $1.70 $2.93 n/a $1.23
Total Max Profit Per Share: $2.45 $3.88 n/a $1.43
Total Free Profit Per Share: $2.28 $3.71 n/a $1.42
FD MCap / Gold Eq.: $18.84 $19.77 n/a $0.93
FD MCap / Silver Eq.: $0.19 $0.20 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 0.62% 0.61% n/a -0.01%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults