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

Starcore Intl. Mines Ltd

www: www.starcore.com   email: investor@starcore.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:SAM CAD
OTCMKTS:SHVLF USD

Description

Starcore Intl. Mines Ltd are a gold and silver focused junior, small producer with one producing mine in Mexico and two exploration properties. Currently they produce roughly 15koz. of gold per year. They have approximately 0.16Moz. of gold and 1.5Moz. of silver in the reserves and resources category of which 0.08Moz. of gold and 0.5Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~C$5.58M which is a fall of roughly 40% over the last months. As of 04/08/2023 they have no debt and ~C$5.08M cash. They have 56M 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 04/08/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $9.26M $5.58M 04/08/2023
Total Assets: $36.73M $35.45M 04/08/2023
Total Liabilities: $8.31M $8.02M 04/08/2023
Current Assets: $8.16M $7.88M 04/08/2023
Current Liabilities: $1.93M $1.86M 04/08/2023
Total Debt: $0.00M $0.00M 04/08/2023
Cash: $5.27M $5.08M 04/08/2023
Enterprise Value: $3.99M $0.50M 01/06/1970
Cash Flow: $12.11M $22.02M never
Cash Flow Multiple: 0.76 0.25 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 04/08/2023
Misc 04/08/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 55,646,000 55,646,000 04/08/2023
Shares (FD): 62,371,000 62,371,000 04/08/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 04/08/2023
Production (Gold Eq Oz.): (guess) 
15,000		 (guess) 
15,000		 04/08/2023
Production (Silver Eq Oz.): (guess) 
1,205,404		 (guess) 
1,284,291		 04/08/2023
Initial CapEx (Outstanding): n/a n/a 04/08/2023
Funding Option: n/a n/a 04/08/2023
Documentation: none PRODUCER 04/21/2023
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 5 3 04/21/2023

Resource Data

GOLD 04/08/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.08M 0.08M 04/08/2023
Measured & Indicated: 0.08M 0.08M 04/08/2023
Inferred: 0.09M 0.09M 04/08/2023
Reserves & Resources: 0.16M 0.16M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.06M 0.06M 04/08/2023
Measured & Indicated: 0.06M 0.06M 04/08/2023
Inferred: 0.04M 0.04M 04/08/2023
Reserves & Resources: 0.10M 0.10M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
15,000oz.		 (guess) 
15,000oz.		 04/08/2023
Cash Cost: $850 $850 04/08/2023
Extra Operating Cost: $350 $350 04/08/2023
Total: $1,200 $1,200 04/08/2023
Margin (Free Cash Flow): $807 (40%) $1,468 (55%)
G
R
A
D
E		 Underground (Avg): 1.70 g/t 1.70 g/t 04/08/2023
Open Pit (Avg): n/a n/a 04/08/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 04/21/2023
F
U
T
U
R
E		 Proven & Probable: 0.10M 0.10M 04/08/2023
Annual Production: 15,000oz. 15,000oz. 04/08/2023
Cash Cost: $900 $1,000 04/21/2023
Extra Operating Cost: $350 $500 04/21/2023
SILVER 04/08/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 04/08/2023
Measured & Indicated: 0.50M 0.50M 04/08/2023
Inferred: 1.00M 1.00M 04/08/2023
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.38M 0.38M 04/08/2023
Measured & Indicated: 0.38M 0.38M 04/08/2023
Inferred: 0.38M 0.38M 04/08/2023
Reserves & Resources: 0.75M 0.75M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $10.00 $10.00 04/08/2023
Extra Operating Cost: $6.00 $6.00 04/08/2023
Total: $16.00 $16.00 04/08/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/08/2023
Open Pit (Avg): n/a n/a 04/08/2023
Recovery Rate: (guess)  75.00% (guess)  75.00% 04/08/2023
F
U
T
U
R
E		 Proven & Probable: 0.00M 0.00M 04/08/2023
Annual Production: n/a n/a 04/08/2023
Cash Cost: n/a n/a 04/08/2023
Extra Operating Cost: n/a n/a 04/08/2023

Property

Last Analysis Data  (04/08/2023)
Stage Name Owned Au Ag Cu Notes
Prod San Martin 100% show
Solid long life mine with a lot of exploration potential. This stock could do well if they can expand production.
Exp Creston Moly 100% n/a
Exp Toiyabe 100% show
Early exploration. It is a 175,000 (1 gpt) resource. They are drilling it. Is it a mine? At this time, no one knows.
Total Land Package Size (ha): 14,250  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod San Martin 100% show
Solid long life mine with a lot of exploration potential. This stock could do well if they can expand production.
Exp Creston Moly 100% n/a
Exp Toiyabe 100% show
Early exploration. It is a 175,000 (1 gpt) resource. They are drilling it. Is it a mine? At this time, no one knows.
Total Land Package Size (ha): 14,250  

Profitability (by resource)

Proven &
Probable		 04/08/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 92.34% 92.78% n/a
Percentage Silver: 7.66% 7.22% n/a
Total (Gold Eq. Oz.): 0.08M 0.08M n/a
Total (Silver Eq. Oz.): 6.53M 6.92M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.07M 0.07M n/a
Silver Eq. Oz.: 5.50M 5.83M n/a
Maximum Profit (Gold): $51.47M $93.58M n/a
Maximum Profit (Silver): $3.37M $5.69M n/a
Total Maximum Profit: $54.84M $99.26M n/a
Max Profit / Current MCap: 5.924 17.780 n/a
Max Profit Per Share (Gold): $0.83 $1.50 n/a
Max Profit Per Share (Silver): $0.05 $0.09 n/a
Total Max Profit Per Share: $0.88 $1.59 n/a
Total Free Profit Per Share: $0.68 $1.47 n/a
FD MCap / Gold Eq.: $135.31 $81.94 n/a
FD MCap / Silver Eq.: $1.68 $0.96 n/a
FD MCap / Per Metal
as % Spot Price:		 6.74% 3.07% n/a
Measured &
Indicated		 04/08/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 92.34% 92.78% n/a
Percentage Silver: 7.66% 7.22% n/a
Total (Gold Eq. Oz.): 0.08M 0.08M n/a
Total (Silver Eq. Oz.): 6.53M 6.92M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.07M 0.07M n/a
Silver Eq. Oz.: 5.50M 5.83M n/a
Maximum Profit (Gold): $51.47M $93.58M n/a
Maximum Profit (Silver): $3.37M $5.69M n/a
Total Maximum Profit: $54.84M $99.26M n/a
Max Profit / Current MCap: 5.924 17.780 n/a
Max Profit Per Share (Gold): $0.83 $1.50 n/a
Max Profit Per Share (Silver): $0.05 $0.09 n/a
Total Max Profit Per Share: $0.88 $1.59 n/a
Total Free Profit Per Share: $0.68 $1.47 n/a
FD MCap / Gold Eq.: $135.31 $81.94 n/a
FD MCap / Silver Eq.: $1.68 $0.96 n/a
FD MCap / Per Metal
as % Spot Price:		 6.74% 3.07% n/a

Reserves &
Resources		 04/08/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 89.55% 90.13% n/a
Percentage Silver: 10.45% 9.87% n/a
Total (Gold Eq. Oz.): 0.18M 0.18M n/a
Total (Silver Eq. Oz.): 14.36M 15.20M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.11M 0.11M n/a
Silver Eq. Oz.: 8.78M 9.30M n/a
Maximum Profit (Gold): $80.64M $146.61M n/a
Maximum Profit (Silver): $6.74M $11.37M n/a
Total Maximum Profit: $87.37M $157.98M n/a
Max Profit / Current MCap: 9.438 28.297 n/a
Max Profit Per Share (Gold): $1.29 $2.35 n/a
Max Profit Per Share (Silver): $0.11 $0.18 n/a
Total Max Profit Per Share: $1.40 $2.53 n/a
Total Free Profit Per Share: $1.20 $2.41 n/a
FD MCap / Gold Eq.: $84.77 $51.39 n/a
FD MCap / Silver Eq.: $1.05 $0.60 n/a
FD MCap / Per Metal
as % Spot Price:		 4.22% 1.93% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults