Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
LON:HOC
GBX
OTCMKTS:HCHDF
USD
Description
Hochschild Mining Plc are a gold and silver focused mid-tier producer with two producing mines in Argentina and Peru, two mines in development in Brazil and Peru and one exploration property. Currently they produce roughly 250koz. of gold and 8.0Moz. of silver per year. They have approximately 15Moz. of gold and 198Moz. of silver in the reserves and resources category of which 12Moz. of gold and 99Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$1585.89M which is a rise of roughly 140% over the last twelve months. As of 03/23/2024 they have ~$350M debt and ~$94M cash. They have 514M shares outstanding and trade on the London Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
11/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$660.88M
$1,585.89M
11/11/2022
$925.01M
Total Assets:
$1,300.00M
$1,300.00M
11/11/2022
$0.00M
Total Liabilities:
$695.00M
$695.00M
11/11/2022
$0.00M
Current Assets:
$350.00M
$350.00M
11/11/2022
$0.00M
Current Liabilities:
$188.00M
$188.00M
11/11/2022
$0.00M
Total Debt:
$300.00M
$350.00M
03/23/2024
$50.00M
Cash:
$94.00M
$94.00M
11/09/2023
$0.00M
Enterprise Value:
$866.88M
$1,841.89M
05/14/2028
$975.01M
Cash Flow:
$30.22M
$331.25M
never
$301.03M
Cash Flow Multiple:
21.87
4.79
never
-17.08
Net Debt to Cash Flow Ratio:
6.82
0.77
never
-6.04
Finance within 1 year:
11/11/2022
n/a
Misc
11/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
514,000,000
514,000,000
11/11/2022
0
Shares (FD):
518,000,000
518,000,000
11/11/2022
0
Insider Ownership:
n/a
50%
10/23/2024
50%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
11/11/2022
n/a
Production (Gold Eq Oz.):
(guess) 269,038
(guess) 349,160
10/23/2024
80,122
Production (Silver Eq Oz.) :
(guess) 23,381,802
(guess) 28,169,381
10/23/2024
4,787,579
Initial CapEx (Outstanding):
n/a
n/a
11/11/2022
n/a
Funding Option:
n/a
n/a
11/11/2022
n/a
Documentation:
none
PRODUCER
10/23/2024
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
11/09/2023
0
Cash Flow Multiplier:
10
12
10/23/2024
2.00
Resource Data
GOLD
11/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
2.00M
2.00M
11/11/2022
0.00M
Measured & Indicated:
12.00M
12.00M
11/09/2023
0.00M
Inferred:
2.00M
3.00M
11/09/2023
1.00M
Reserves & Resources:
14.00M
15.00M
never
1.00M
P L A U S I B L E
Proven & Probable:
1.60M
1.60M
11/11/2022
0.00M
Measured & Indicated:
8.00M
8.00M
11/09/2023
0.00M
Inferred:
0.80M
1.20M
11/09/2023
0.40M
Reserves & Resources:
8.80M
9.20M
never
0.40M
C U R R E N T
Annual Production:
(guess) 200,000oz.
(guess) 250,000oz.
10/23/2024
50,000oz.
Cash Cost:
$1,300
$1,300
11/09/2023
$0.00
Extra Operating Cost:
$450
$450
11/11/2022
$0.00
Total:
$1,750
$1,750
11/09/2023
$0.00
Margin (Free Cash Flow):
$199 (10%)
$1,025 (37%)
$826.00
G R A D E
Underground (Avg):
0.80 g/t
7.00 g/t
03/23/2024
6.20 g/t
Open Pit (Avg):
n/a
0.75 g/t
03/23/2024
0.75 g/t
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
10/23/2024
0.00%
F U T U R E
Proven & Probable:
8.00M
8.00M
11/11/2022
0.00M
Annual Production:
300,000oz.
300,000oz.
11/11/2022
0oz.
Cash Cost:
$1,250
$1,250
11/09/2023
$0
Extra Operating Cost:
$450
$450
11/11/2022
$0
SILVER
11/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
46.00M
34.00M
03/23/2024
-12.00M
Measured & Indicated:
40.00M
99.00M
03/23/2024
59.00M
Inferred:
70.00M
99.00M
03/23/2024
29.00M
Reserves & Resources:
110.00M
198.00M
never
88.00M
P L A U S I B L E
Proven & Probable:
36.80M
27.20M
03/23/2024
-9.60M
Measured & Indicated:
32.96M
68.80M
03/23/2024
35.84M
Inferred:
28.00M
39.60M
03/23/2024
11.60M
Reserves & Resources:
60.96M
108.40M
never
47.44M
C U R R E N T
Annual Production:
(guess) 6,000,000oz.
(guess) 8,000,000oz.
10/23/2024
2,000,000oz.
Cash Cost:
$12.00
$13.00
10/23/2024
$1.00
Extra Operating Cost:
$12.00
$12.00
11/09/2023
$0.00
Total:
$24.00
$25.00
10/23/2024
$1.00
Margin (Free Cash Flow):
$-1.58
$9.39 (27.30%)
$10.97
G R A D E
Underground (Avg):
150.00 g/t
300.00 g/t
03/23/2024
150.00 g/t
Open Pit (Avg):
n/a
90.00 g/t
03/23/2024
90.00 g/t
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
10/23/2024
0.00%
F U T U R E
Proven & Probable:
75.00M
99.00M
03/23/2024
24.00M
Annual Production:
8,000,000oz.
8,000,000oz.
11/09/2023
0oz.
Cash Cost:
$12.00
$14.00
10/23/2024
$2.00
Extra Operating Cost:
$14.00
$14.00
11/09/2023
$0.00
Property
Last Analysis Data (11/09/2023)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Argentina , Argentina
San Jose
100% (guess)
n/a
n/a
n/a
Development
Brazil , Brazil
Mara Rosa
100%
67,000
Open Pit
show
1.1 M&I at 1.7 gpt.
Pre-feasibility study for a $184 capex.
80,000 production with $550 cash costs.
Feasibility under way, but out of cash.
Exploration
Chile , Chile
Volcan
100% (guess)
n/a
n/a
show
9M oz open pit
330K oz year
$900M capex
Production
Peru , Peru
Pallancata
100% (guess)
n/a
n/a
n/a
Development
Peru , Peru
Immaculada
100% (guess)
n/a
n/a
n/a
Total Land Package Size (ha):
67,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Argentina , Argentina
San Jose
100% (guess)
n/a
n/a
n/a
Development
Brazil , Brazil
Mara Rosa
100%
67,000
Open Pit
show
1.1 M&I at 1.7 gpt.
Pre-feasibility study for a $184 capex.
80,000 production with $550 cash costs.
Feasibility under way, but out of cash.
Exploration
Chile , Chile
Volcan
100% (guess)
n/a
n/a
show
9M oz open pit
330K oz year
$900M capex
Production
Peru , Peru
Pallancata
100% (guess)
n/a
n/a
n/a
Development
Peru , Peru
Immaculada
100% (guess)
n/a
n/a
n/a
Total Land Package Size (ha):
67,000
Profitability (by resource)
Proven & Probable
11/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
79.07%
82.60%
n/a
3.53%
Percentage Silver:
20.93%
17.40%
n/a
-3.53%
Total (Gold Eq. Oz.):
2.53M
2.42M
n/a
-0.11M
Total (Silver Eq. Oz.):
219.82M
195.36M
n/a
-24.46M
P L A U S I B L E
Gold Eq. Oz.:
2.02M
1.94M
n/a
-0.09M
Silver Eq. Oz.:
175.85M
156.28M
n/a
-19.57M
Maximum Profit (Gold):
$317.60M
$1,639.20M
n/a
$1,321.60M
Maximum Profit (Silver):
$-58.14M
$255.41M
n/a
$313.55M
Total Maximum Profit:
$259.46M
$1,894.61M
n/a
$1,635.15M
Max Profit / Current MCap:
0.393
1.195
n/a
0.802
Max Profit Per Share (Gold):
$0.61
$3.16
n/a
$2.55
Max Profit Per Share (Silver):
$-0.11
$0.49
n/a
$0.61
Total Max Profit Per Share:
$0.50
$3.66
n/a
$3.16
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$326.61
$818.68
n/a
$492.06
FD MCap / Silver Eq.:
$3.76
$10.15
n/a
$6.39
FD MCap / Per Metal as % Spot Price:
16.76%
29.51%
n/a
12.74%
Measured & Indicated
11/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
96.31%
90.72%
n/a
-5.59%
Percentage Silver:
3.69%
9.28%
n/a
5.59%
Total (Gold Eq. Oz.):
12.46M
13.23M
n/a
0.77M
Total (Silver Eq. Oz.):
1,082.91M
1,067.13M
n/a
-15.78M
P L A U S I B L E
Gold Eq. Oz.:
8.38M
8.85M
n/a
0.47M
Silver Eq. Oz.:
728.23M
714.22M
n/a
-14.01M
Maximum Profit (Gold):
$1,588.00M
$8,196.00M
n/a
$6,608.00M
Maximum Profit (Silver):
$-52.08M
$646.03M
n/a
$698.11M
Total Maximum Profit:
$1,535.92M
$8,842.03M
n/a
$7,306.11M
Max Profit / Current MCap:
2.324
5.575
n/a
3.251
Max Profit Per Share (Gold):
$3.07
$15.82
n/a
$12.76
Max Profit Per Share (Silver):
$-0.10
$1.25
n/a
$1.35
Total Max Profit Per Share:
$2.97
$17.07
n/a
$14.10
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$78.87
$179.14
n/a
$100.27
FD MCap / Silver Eq.:
$0.91
$2.22
n/a
$1.31
FD MCap / Per Metal as % Spot Price:
4.05%
6.46%
n/a
2.41%
Reserves & Resources
11/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
91.71%
85.94%
n/a
-5.77%
Percentage Silver:
8.29%
14.06%
n/a
5.77%
Total (Gold Eq. Oz.):
15.27M
17.45M
n/a
2.19M
Total (Silver Eq. Oz.):
1,326.73M
1,408.16M
n/a
81.44M
P L A U S I B L E
Gold Eq. Oz.:
9.50M
10.54M
n/a
1.04M
Silver Eq. Oz.:
825.76M
850.63M
n/a
24.87M
Maximum Profit (Gold):
$1,746.80M
$9,425.40M
n/a
$7,678.60M
Maximum Profit (Silver):
$-96.32M
$1,017.88M
n/a
$1,114.19M
Total Maximum Profit:
$1,650.48M
$10,443.28M
n/a
$8,792.79M
Max Profit / Current MCap:
2.497
6.585
n/a
4.088
Max Profit Per Share (Gold):
$3.37
$18.20
n/a
$14.82
Max Profit Per Share (Silver):
$-0.19
$1.97
n/a
$2.15
Total Max Profit Per Share:
$3.19
$20.16
n/a
$16.97
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD MCap / Gold Eq.:
$69.56
$150.41
n/a
$80.86
FD MCap / Silver Eq.:
$0.80
$1.86
n/a
$1.06
FD MCap / Per Metal as % Spot Price:
3.57%
5.42%
n/a
1.85%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
10/29/2024
Spot Gold:
$1,948.50
$2,774.50
10/29/2024
$826.00
Spot Silver:
$22.42
$34.39
10/29/2024
$11.97
Gold:Silver Ratio:
86.91
80.68
10/29/2024
-6.23
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: