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

Silver Bear Resources Plc

www: www.silverbearresources.com   email: info@silverbearresources.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
TSE:SBR CAD
OTCMKTS:SVBRF USD

Description

Silver Bear Resources Plc are a silver focused junior, small producer with one mine in development in Russia. They have approximately 24Moz. of silver in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~C$25.03M which is a fall of roughly 11% over the last two years. As of 04/06/2022 they have ~C$135M debt and ~C$1.43M cash. They have 677M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 04/06/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $27.97M $25.03M 04/06/2022
Total Assets: $72.02M $64.45M 04/06/2022
Total Liabilities: $145.63M $130.33M 04/06/2022
Current Assets: $24.01M $21.48M 04/06/2022
Current Liabilities: $7.20M $6.44M 04/06/2022
Total Debt: $150.44M $134.62M 04/06/2022
Cash: $1.60M $1.43M 04/06/2022
Enterprise Value: $176.80M $158.22M 01/06/1975
Cash Flow: $-1.24M $12.32M never
Cash Flow Multiple: 0.00 2.03 never
Net Debt to
Cash Flow Ratio:		 n/a 10.81 never
Finance within 1 year: 04/06/2022
Misc 04/06/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 677,000,000 677,000,000 04/06/2022
Shares (FD): 699,000,000 699,000,000 04/06/2022
Insider Ownership: n/a 86% 04/21/2023
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 09/01/2019 04/06/2022
Production (Gold Eq Oz.): (guess) 
25,344		 (guess) 
23,359		 04/06/2022
Production (Silver Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 04/06/2022
Initial CapEx (Outstanding): $65.00M
232.42% of MCap		 $65.00M
259.72% of MCap 		04/06/2022
Funding Option: n/a (guess)  Debt Financing 04/06/2022
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 5 1 04/21/2023

Resource Data

GOLD 04/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/06/2022
Measured & Indicated: n/a n/a 04/06/2022
Inferred: n/a n/a 04/06/2022
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/06/2022
Measured & Indicated: n/a n/a 04/06/2022
Inferred: n/a n/a 04/06/2022
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/06/2022
Extra Operating Cost: n/a n/a 04/06/2022
Total: n/a n/a 04/06/2022
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/06/2022
Open Pit (Avg): n/a n/a 04/06/2022
Recovery Rate: n/a n/a 04/06/2022
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/06/2022
Annual Production: n/a n/a 04/06/2022
Cash Cost: n/a n/a 04/06/2022
Extra Operating Cost: n/a n/a 04/06/2022
SILVER 04/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 8.00M 8.00M 04/06/2022
Measured & Indicated: 12.00M 12.00M 04/06/2022
Inferred: 12.00M 12.00M 04/06/2022
Reserves & Resources: 24.00M 24.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 6.40M 6.40M 04/06/2022
Measured & Indicated: 8.96M 8.96M 04/06/2022
Inferred: 4.80M 4.80M 04/06/2022
Reserves & Resources: 13.76M 13.76M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 (guess) 
2,000,000oz.		 04/06/2022
Cash Cost: $15.00 $15.00 04/06/2022
Extra Operating Cost: $10.00 $10.00 04/06/2022
Total: $25.00 $25.00 04/06/2022
Margin (Free Cash Flow): $-0.62 $6.16 (19.77%)
G
R
A
D
E		 Underground (Avg): 650.00 g/t 650.00 g/t 04/06/2022
Open Pit (Avg): n/a n/a 04/06/2022
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 04/06/2022
Annual Production: 3,000,000oz. 2,500,000oz. 04/21/2023
Cash Cost: $15.00 $18.00 04/21/2023
Extra Operating Cost: $10.00 $10.00 04/06/2022

Property

Last Analysis Data  (04/06/2022)
Stage Name Owned Au Ag Cu Notes
Dev Mangazeisky 100% show
40 million oz at 600 gpt

Production target 2019
Total Land Package Size (ha): 57,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Mangazeisky 100% show
40 million oz at 600 gpt

Production target 2019
Total Land Package Size (ha): 57,000  

Profitability (by resource)

Proven &
Probable		 04/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 8.00M 8.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 6.40M 6.40M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $-3.97M $39.42M n/a
Total Maximum Profit: $-3.97M $39.42M n/a
Max Profit / Current MCap: n/a 1.575 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $-0.01 $0.06 n/a
Total Max Profit Per Share: $-0.01 $0.06 n/a
Total Free Profit Per Share: $0.00 $0.01 n/a
FD MCap / Gold Eq.: $344.83 $334.81 n/a
FD MCap / Silver Eq.: $4.37 $3.91 n/a
FD MCap / Per Metal
as % Spot Price:		 17.92% 12.55% n/a
Measured &
Indicated		 04/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 12.00M 12.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 8.96M 8.96M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $-5.56M $55.19M n/a
Total Maximum Profit: $-5.56M $55.19M n/a
Max Profit / Current MCap: n/a 2.205 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $-0.01 $0.08 n/a
Total Max Profit Per Share: $-0.01 $0.08 n/a
Total Free Profit Per Share: $0.00 $0.03 n/a
FD MCap / Gold Eq.: $246.31 $239.15 n/a
FD MCap / Silver Eq.: $3.12 $2.79 n/a
FD MCap / Per Metal
as % Spot Price:		 12.80% 8.96% n/a

Reserves &
Resources		 04/06/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 24.00M 24.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 13.76M 13.76M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $-8.53M $84.76M n/a
Total Maximum Profit: $-8.53M $84.76M n/a
Max Profit / Current MCap: n/a 3.387 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $-0.01 $0.12 n/a
Total Max Profit Per Share: $-0.01 $0.12 n/a
Total Free Profit Per Share: $0.00 $0.07 n/a
FD MCap / Gold Eq.: $160.39 $155.73 n/a
FD MCap / Silver Eq.: $2.03 $1.82 n/a
FD MCap / Per Metal
as % Spot Price:		 8.34% 5.84% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults