Subscribe Now - Standard: only $299 per year or Premium: only $399 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated with the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
Scorecard (1 Star = Poor, 5 Stars = Excellent)
Category
Don's
Site Average
Yours
Category
Balance Sheet
Balance Sheet
Costs (Exp/Dev/Prod)
Costs (Exp/Dev/Prod)
Exploration Potential
Exploration Potential
Management/Execution
Management/Execution
Ownership/Hedging
Ownership/Hedging
Project Locations/Taxes
Project Locations/Taxes
Properties/Projects/Pipeline
Properties/Projects/Pipeline
Share Structure/Dilution
Share Structure/Dilution
Risk (1 = High, 5 = Low)
Risk (1 = High, 5 = Low)
Upside Potential
Upside Potential
3 Ratings
Your Summary
(edit )
Stock Summary (from last analysis - 01/22/2026)
Buenaventura Mining is a major with production of 15 million oz of silver and 165,000 oz of gold (50% of revenue), plus significant copper (47% of revenue) and zinc (3% of revenue). They have a pipeline of 6 projects, but are giving guidance to remain at these production levels for the next 5 years.
Their gold breakeven cost per oz is around $1900, and their silver breakeven is around $27. Plus, they are dependent on base metal demand (copper and zinc) to keep those costs down. They have a lot of debt at $710 million, but $650 million in cash.
One positive is that 27% is owned by a single family, and they like their dividends (20% of net income is paid as dividends). Expect this stock to be a cash flow and dividend machine as gold and silver prices rise. And if copper and zinc remain in demand that will help this stock, or conversely it will hurt it.
All of their properties are in Peru (8 producing mines). This could be a good income stock. If they go back to their 2010 valuation ($55 share price), the dividend could be around 5 percent from an investment today.
It's highly leveraged for higher gold/silver/copper prices. If copper prices rise, they will suddenly become a FCF machine. So, they have a lot of leverage. Plus, they receive over $100M a year in dividends from equity they own in other companies. They received $147M in 2023, which was a down year for dividends.
Note: They recently made a deal to acquire a large copper miner in Peru. If you like copper, then you should like this stock. If it were cheaper, I might like it as a gold/silver stock.
DD
General Details
Financial
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$10,040.25M
$9,116.25M
01/22/2026
MCap (OS):
$9,273.06M
$8,419.66M
01/22/2026
Total Assets:
$5,500.00M
$5,500.00M
01/22/2026
Total Liabilities:
$1,500.00M
$1,500.00M
01/22/2026
Current Assets:
$712.00M
$712.00M
01/22/2026
Current Liabilities:
$459.00M
$459.00M
01/22/2026
Total Debt:
$710.00M
$710.00M
01/22/2026
Cash:
$659.00M
$659.00M
01/22/2026
Debt (Net):
$51.00M
$51.00M
Enterprise Value:
$10,091.25M
$9,167.25M
Cash Flow:
$1,549.62M
$863.64M
never
Cash Flow Multiple:
6.48
10.56
never
Net Debt to Cash Flow Ratio:
0.03
0.06
never
Finance within 1 year:
01/22/2026
Misc
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
253,986,867
253,986,867
01/22/2026
Shares (FD):
275,000,000
275,000,000
01/22/2026
Insider Ownership:
29%
29%
07/01/2026
Dividend (Annual):
n/a
n/a
07/01/2026
Company Type:
Mostly Gold
Mostly Gold
never
Group:
Producer
Producer
never
Production ETA:
n/a
n/a
01/22/2026
Production (Gold Eq Oz.):
(guess) 456,364
(guess) 371,515
02/17/2026
Production (Silver Eq Oz.) :
(guess) 23,494,523
(guess) 24,888,723
02/17/2026
Development Phase:
Producer (Single Mine)
Producer (Single Mine)
01/22/2026
Optionality Play:
none
No
F U T U R E
% of Spot:
25Producer: Quality
25Producer: Quality
01/22/2026
Cash Flow Multiple:
18
18
01/22/2026
Resource Data
GOLD
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
3.30M
3.30M
01/22/2026
Measured & Indicated:
4.00M
4.00M
01/22/2026
Inferred:
1.00M
1.00M
01/22/2026
Reserves & Resources:
5.00M
5.00M
never
P L A U S I B L E
Proven & Probable:
2.64M
2.64M
01/22/2026
Measured & Indicated:
3.09M
3.09M
01/22/2026
Inferred:
0.40M
0.40M
01/22/2026
Reserves & Resources:
3.49M
3.49M
never
C U R R E N T
Annual Production:
(guess) 165,000oz.
(guess) 170,000oz.
02/17/2026
Cash Cost:
$1,200
$1,300
02/17/2026
Extra Operating Cost:
$700
$750
02/17/2026
Total:
$1,900
$2,050
02/17/2026
Margin (Free Cash Flow):
$3,037 (62%)
$2,230 (52%)
MCap / Production (AuEq):
$22,000.52
$24,538.03
EV / Production (AuEq):
$22,112.27
$24,675.31
G R A D E
Underground (Avg):
n/a
n/a
01/22/2026
Open Pit (Avg):
n/a
0.50 g/t
01/22/2026
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
07/01/2026
F U T U R E
Proven & Probable:
5.00M
5.00M
01/22/2026
Annual Production:
165,000oz.
170,000oz.
02/17/2026
Cash Cost:
$1,300
$1,400
02/17/2026
Extra Operating Cost:
$700
$750
02/17/2026
SILVER
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
180.00M
180.00M
01/22/2026
Measured & Indicated:
200.00M
200.00M
01/22/2026
Inferred:
100.00M
100.00M
01/22/2026
Reserves & Resources:
300.00M
300.00M
never
P L A U S I B L E
Proven & Probable:
135.00M
135.00M
01/22/2026
Measured & Indicated:
147.00M
147.00M
01/22/2026
Inferred:
37.50M
37.50M
01/22/2026
Reserves & Resources:
184.50M
184.50M
never
C U R R E N T
Annual Production:
(guess) 15,000,000oz.
(guess) 13,500,000oz.
02/17/2026
Cash Cost:
$16.00
$17.00
02/17/2026
Extra Operating Cost:
$10.00
$11.00
02/17/2026
Total:
$26.00
$28.00
02/17/2026
Margin (Free Cash Flow):
$69.90 (72.89%)
$35.89 (56.17%)
MCap / Production (AgEq):
$427.34
$366.28
EV / Production (AgEq):
$429.51
$368.33
G R A D E
Underground (Avg):
200.00 g/t
200.00 g/t
01/22/2026
Open Pit (Avg):
n/a
n/a
01/22/2026
Recovery Rate:
(CG) 75.00%
(CG) 75.00%
07/01/2026
F U T U R E
Proven & Probable:
200.00M
200.00M
01/22/2026
Annual Production:
15,000,000oz.
14,000,000oz.
02/17/2026
Cash Cost:
$17.00
$18.00
02/17/2026
Extra Operating Cost:
$10.00
$11.00
02/17/2026
Property
Last Analysis Data (01/22/2026)
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Prod
Antapite
Province Of Huaytará
100
n/a
n/a
Prod
Cerro Verde
19
n/a
n/a
Prod
El Brocal
Cerro De Pasco
53
n/a
n/a
Prod
Julcani
Department Of Huancavelica
100
n/a
n/a
Prod
La Zanja
Cajamarca
53
n/a
n/a
Prod
Poracota
Province Of Condesuyos
100
n/a
n/a
Prod
Recuperada
District Of Lircay
100
n/a
n/a
Prod
Shila-Paula
Province Of Castilla
100
n/a
n/a
Prod
Tambomayo
100 (guess)
Underground
n/a
Prod
Tantahuatay
Province Of Hualgayoc
40
n/a
n/a
Prod
Uchucchacua Plata Sulfides
Lima
100
n/a
n/a
Prod
Yanacocha
43
n/a
n/a
Prod
Yanacocha Conga
43
n/a
n/a
Dev
Breapampa
Chumpi
100
n/a
n/a
Dev
Chucapaca
49 (guess)
n/a
n/a
Dev
San Gabriel
Peru
100 (guess)
Underground
show
2 million oz resource.
Current Data
Stage
Name
Owned %
Type
NPV $M
IRR %
CapEx $M
Au
Ag
Cu
Notes
Prod
Antapite
Province Of Huaytará
100
n/a
n/a
Prod
Cerro Verde
19
n/a
n/a
Prod
El Brocal
Cerro De Pasco
53
n/a
n/a
Prod
Julcani
Department Of Huancavelica
100
n/a
n/a
Prod
La Zanja
Cajamarca
53
n/a
n/a
Prod
Poracota
Province Of Condesuyos
100
n/a
n/a
Prod
Recuperada
District Of Lircay
100
n/a
n/a
Prod
Shila-Paula
Province Of Castilla
100
n/a
n/a
Prod
Tambomayo
100 (guess)
Underground
n/a
Prod
Tantahuatay
Province Of Hualgayoc
40
n/a
n/a
Prod
Uchucchacua Plata Sulfides
Lima
100
n/a
n/a
Prod
Yanacocha
43
n/a
n/a
Prod
Yanacocha Conga
43
n/a
n/a
Dev
Breapampa
Chumpi
100
n/a
n/a
Dev
Chucapaca
49 (guess)
n/a
n/a
Dev
San Gabriel
Peru
100 (guess)
Underground
show
2 million oz resource.
Profitability (by resource)
Proven & Probable
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
48.56%
55.12%
n/a
Percentage Silver:
51.44%
44.88%
n/a
Total (Gold Eq. Oz.):
6.80M
5.99M
n/a
Total (Silver Eq. Oz.):
349.89M
401.08M
n/a
P L A U S I B L E
Gold Eq. Oz.:
5.26M
4.66M
n/a
Silver Eq. Oz.:
270.91M
311.86M
n/a
Maximum Profit (Gold):
$8,018.00M
$5,887.60M
n/a
Maximum Profit (Silver):
$9,436.50M
$4,845.15M
n/a
Total Maximum Profit:
$17,454.50M
$10,732.75M
n/a
Max Profit / Current MCap:
1.738
1.177
n/a
Max Profit Per Share (Gold):
$29.16
$21.41
n/a
Max Profit Per Share (Silver):
$34.31
$17.62
n/a
Total Max Profit Per Share:
$63.47
$39.03
n/a
Total Free Profit Per Share:
$26.96
$5.88
n/a
FD MCap / Gold Eq.:
$1,907.97
$1,958.31
n/a
FD MCap / Silver Eq.:
$37.06
$29.23
n/a
FD MCap / Per Metal as % Spot Price:
38.65%
45.75%
n/a
EV / Gold Eq.:
$1,917.66
$1,969.27
n/a
EV / Silver Eq.:
$37.25
$29.40
n/a
EV / Per Metal as % Spot Price:
38.84%
46.01%
n/a
Measured & Indicated
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
50.73%
57.26%
n/a
Percentage Silver:
49.27%
42.74%
n/a
Total (Gold Eq. Oz.):
7.88M
6.99M
n/a
Total (Silver Eq. Oz.):
405.93M
467.97M
n/a
P L A U S I B L E
Gold Eq. Oz.:
5.94M
5.28M
n/a
Silver Eq. Oz.:
305.98M
353.87M
n/a
Maximum Profit (Gold):
$9,378.63M
$6,886.70M
n/a
Maximum Profit (Silver):
$10,275.30M
$5,275.83M
n/a
Total Maximum Profit:
$19,653.93M
$12,162.53M
n/a
Max Profit / Current MCap:
1.958
1.334
n/a
Max Profit Per Share (Gold):
$34.10
$25.04
n/a
Max Profit Per Share (Silver):
$37.36
$19.18
n/a
Total Max Profit Per Share:
$71.47
$44.23
n/a
Total Free Profit Per Share:
$34.96
$11.08
n/a
FD MCap / Gold Eq.:
$1,689.32
$1,725.82
n/a
FD MCap / Silver Eq.:
$32.81
$25.76
n/a
FD MCap / Per Metal as % Spot Price:
34.22%
40.32%
n/a
EV / Gold Eq.:
$1,697.90
$1,735.47
n/a
EV / Silver Eq.:
$32.98
$25.91
n/a
EV / Per Metal as % Spot Price:
34.39%
40.55%
n/a
Reserves & Resources
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
46.18%
52.75%
n/a
Percentage Silver:
53.82%
47.25%
n/a
Total (Gold Eq. Oz.):
10.83M
9.48M
n/a
Total (Silver Eq. Oz.):
557.41M
634.96M
n/a
P L A U S I B L E
Gold Eq. Oz.:
7.07M
6.24M
n/a
Silver Eq. Oz.:
364.07M
418.17M
n/a
Maximum Profit (Gold):
$10,593.47M
$7,778.76M
n/a
Maximum Profit (Silver):
$12,896.55M
$6,621.71M
n/a
Total Maximum Profit:
$23,490.02M
$14,400.47M
n/a
Max Profit / Current MCap:
2.340
1.580
n/a
Max Profit Per Share (Gold):
$38.52
$28.29
n/a
Max Profit Per Share (Silver):
$46.90
$24.08
n/a
Total Max Profit Per Share:
$85.42
$52.37
n/a
Total Free Profit Per Share:
$48.91
$19.22
n/a
FD MCap / Gold Eq.:
$1,419.76
$1,460.46
n/a
FD MCap / Silver Eq.:
$27.58
$21.80
n/a
FD MCap / Per Metal as % Spot Price:
28.76%
34.12%
n/a
EV / Gold Eq.:
$1,426.97
$1,468.63
n/a
EV / Silver Eq.:
$27.72
$21.92
n/a
EV / Per Metal as % Spot Price:
28.90%
34.31%
n/a
Future Valuation (Cash Flow & Totals)
Totals
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
C U R R E N T
R & R Valuation:
$8,728.56M
$6,679.22M
n/a
FD MCap:
$10,040.25M
$9,116.25M
n/a
Annual Gold Production:
(guess) 165,000oz.
(guess) 170,000oz.
02/17/2026
Annual Silver Production:
(guess) 15,000,000oz.
(guess) 13,500,000oz.
02/17/2026
F U T U R E
FD MCap (Resources):
$15,000.00M
$18,750.00M
n/a
FD MCap Growth (Resources):
49%
106%
n/a
FD MCap (Cash Flow):
$45,090.00M
$57,933M
n/a
FD MCap Growth (Cash Flow):
349%
535%
n/a
Estimated Price
USD:
$163.96
$210.67
n/a
Ratio FD MCap (Resources : Cash Flow):
0.33
0.32
n/a
Annual Production
Gold:
165,000 oz.
170,000 oz.
n/a
Silver:
15,000,000 oz.
14,000,000 oz.
n/a
Current FD MCap /
Gold Eq. Reserves:
1,004.03
850.85
n/a
Silver Eq. Reserves:
25.10
24.31
n/a
Gold Eq. Production:
18,593.06
15,993.42
n/a
Silver Eq. Production:
464.83
456.95
n/a
P&P Reserves (oz.)
Gold:
5.00M
5.00M
01/22/2026
Silver:
200.00M
200.00M
01/22/2026
Gold Eq.:
10.00M
10.71M
01/22/2026
Silver Eq.:
400.00M
375.00M
01/22/2026
P&P Reserves per FD Share (oz.)
Gold:
0.018
0.018
n/a
Silver:
0.727
0.727
n/a
Gold Eq.:
0.036
0.039
n/a
Silver Eq.:
1.455
1.364
n/a
Free Cash Flow
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
Current:
$1,549.62M
$863.64M
n/a
Current Multiple:
6.48
10.56
n/a
Current FCF/MCap Ratio:
15.43%
9.47%
n/a
Current FCF/Share:
$5.63
$3.14
n/a
F U T U R E
@ current pm prices:
$1,518.12M
$850.59M
n/a
Multiple @ current pm prices:
6.61
10.72
n/a
Growth @ current pm prices:
-2.03%
-1.51%
n/a
@ future prices:
$2,505.00M
$3,218.50M
n/a
Multiple @ future prices:
4.01
2.83
n/a
Growth @ future prices:
272.67%
272.67%
n/a
Defaults
Defaults
01/22/2026 Last Analysis Data
Current Data
Item
Value
Value
Updated
Spot Gold:
$4,937.12
$4,280.15
09/27/2026
Spot Silver:
$95.90
$63.89
09/27/2026
Gold:Silver Ratio:
51.48
66.99
09/27/2026
Spot Gold (Future):
$6,000.00
$7,000.00
Spot Silver (Future):
$150.00
$200.00
Gold:Silver Ratio (Future):
40.00
35.00
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