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

Hochschild Mining Plc

www: www.hochschildmining.com   email: info@hochschildmining.com
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

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 200koz. 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 ~$2265.11M which is a rise of roughly 71% over the last ten months. As of 11/14/2024 they have ~$360M debt and ~$89M cash. They have 514M shares outstanding and trade on the London 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 11/14/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $1,326.05M $2,265.11M 11/14/2024
MCap (OS): $1,315.81M $2,247.62M 11/14/2024
Total Assets: $1,300.00M $1,300.00M 11/14/2024
Total Liabilities: $695.00M $695.00M 11/14/2024
Current Assets: $350.00M $350.00M 11/14/2024
Current Liabilities: $188.00M $188.00M 11/14/2024
Total Debt: $360.00M $360.00M 11/14/2024
Cash: $89.00M $89.00M 11/14/2024
Debt (Net): $271.00M $271.00M
Enterprise Value: $1,597.05M $2,536.11M 05/13/2050
Cash Flow: $223.30M $409.48M never
Cash Flow Multiple: 5.94 5.53 never
Net Debt to
Cash Flow Ratio:		 1.21 0.66 never
Finance within 1 year: 11/14/2024
Misc 11/14/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 514,000,000 514,000,000 11/14/2024
Shares (FD): 518,000,000 518,000,000 11/14/2024
Insider Ownership: n/a 50% 06/14/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 11/14/2024
Production (Gold Eq Oz.): (guess) 
344,830		 (guess) 
292,044		 06/10/2025
Production (Silver Eq Oz.): (guess) 
29,090,312		 (guess) 
25,383,007		 06/10/2025
Development Phase: none Producer (Multiple Mines) 06/14/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 11/09/2023
Cash Flow Multiple: 12 15 03/12/2025

Resource Data

GOLD 11/14/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 11/14/2024
Measured & Indicated: 12.00M 12.00M 11/14/2024
Inferred: 3.00M 3.00M 11/14/2024
Reserves & Resources: 15.00M 15.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.60M 1.60M 11/14/2024
Measured & Indicated: 8.00M 8.00M 11/14/2024
Inferred: 1.20M 1.20M 11/14/2024
Reserves & Resources: 9.20M 9.20M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
250,000oz.		 (guess) 
200,000oz.		 06/10/2025
Cash Cost: $1,300 $1,600 06/10/2025
Extra Operating Cost: $550 $650 06/10/2025
Total: $1,850 $2,250 06/10/2025
Margin (Free Cash Flow): $719 (28%) $1,433 (39%)
MCap / Production (AuEq): $3,845.51 $7,756.06
EV / Production (AuEq): $4,631.40 $8,684.00
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 11/14/2024
Open Pit (Avg): n/a 0.75 g/t 03/23/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/14/2025
F
U
T
U
R
E		 Proven & Probable: 8.00M 8.00M 11/14/2024
Annual Production: 300,000oz. 300,000oz. 11/14/2024
Cash Cost: $1,300 $1,450 03/12/2025
Extra Operating Cost: $550 $650 03/12/2025
SILVER 11/14/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 34.00M 34.00M 11/14/2024
Measured & Indicated: 99.00M 99.00M 11/14/2024
Inferred: 99.00M 99.00M 11/14/2024
Reserves & Resources: 198.00M 198.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 27.20M 27.20M 11/14/2024
Measured & Indicated: 68.80M 68.80M 11/14/2024
Inferred: 39.60M 39.60M 11/14/2024
Reserves & Resources: 108.40M 108.40M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
8,000,000oz.		 (guess) 
8,000,000oz.		 11/14/2024
Cash Cost: $13.00 $14.00 03/12/2025
Extra Operating Cost: $12.00 $13.00 01/22/2025
Total: $25.00 $27.00 03/12/2025
Margin (Free Cash Flow): $5.45 (17.90%) $15.37 (36.28%)
MCap / Production (AgEq): $45.58 $89.24
EV / Production (AgEq): $54.90 $99.91
G
R
A
D
E		 Underground (Avg): 300.00 g/t 300.00 g/t 11/14/2024
Open Pit (Avg): n/a 90.00 g/t 03/23/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/14/2025
F
U
T
U
R
E		 Proven & Probable: 125.00M 125.00M 11/14/2024
Annual Production: 9,000,000oz. 9,000,000oz. 11/14/2024
Cash Cost: $14.00 $15.00 03/12/2025
Extra Operating Cost: $14.00 $14.00 11/14/2024

Property

Last Analysis Data  (11/14/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod San Jose
100 n/a
Dev Mara Rosa
100 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.

Size: 67,000 ha
Exp Volcan
100 show
9M oz open pit

330K oz year
$900M capex
Prod Pallancata
100 n/a
Dev Immaculada
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod San Jose
100 n/a
Dev Mara Rosa
100 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.

Size: 67,000 ha
Exp Volcan
100 show
9M oz open pit

330K oz year
$900M capex
Prod Pallancata
100 n/a
Dev Immaculada
100 n/a

Profitability (by resource)

Proven &
Probable		 11/14/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 83.23% 83.64% n/a
Percentage Silver: 16.77% 16.36% n/a
Total (Gold Eq. Oz.): 2.40M 2.39M n/a
Total (Silver Eq. Oz.): 202.72M 207.83M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.92M 1.91M n/a
Silver Eq. Oz.: 162.18M 166.26M n/a
Maximum Profit (Gold): $1,150.08M $2,292.14M n/a
Maximum Profit (Silver): $148.24M $418.06M n/a
Total Maximum Profit: $1,298.32M $2,710.21M n/a
Max Profit / Current MCap: 0.979 1.197 n/a
Max Profit Per Share (Gold): $2.22 $4.42 n/a
Max Profit Per Share (Silver): $0.29 $0.81 n/a
Total Max Profit Per Share: $2.51 $5.23 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $689.78 $1,184.09 n/a
FD MCap / Silver Eq.: $8.18 $13.62 n/a
FD MCap / Per Metal
as % Spot Price:		 26.85% 32.15% n/a
EV / Gold Eq.: $830.75 $1,325.76 n/a
EV / Silver Eq.: $9.85 $15.25 n/a
EV / Per Metal
as % Spot Price:		 32.34% 36.00% n/a
Measured &
Indicated		 11/14/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 91.09% 91.33% n/a
Percentage Silver: 8.91% 8.67% n/a
Total (Gold Eq. Oz.): 13.17M 13.14M n/a
Total (Silver Eq. Oz.): 1,111.33M 1,141.98M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 8.82M 8.79M n/a
Silver Eq. Oz.: 743.69M 764.12M n/a
Maximum Profit (Gold): $5,750.40M $11,460.72M n/a
Maximum Profit (Silver): $374.96M $1,057.46M n/a
Total Maximum Profit: $6,125.36M $12,518.18M n/a
Max Profit / Current MCap: 4.619 5.527 n/a
Max Profit Per Share (Gold): $11.10 $22.12 n/a
Max Profit Per Share (Silver): $0.72 $2.04 n/a
Total Max Profit Per Share: $11.83 $24.17 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $150.42 $257.65 n/a
FD MCap / Silver Eq.: $1.78 $2.96 n/a
FD MCap / Per Metal
as % Spot Price:		 5.86% 7.00% n/a
EV / Gold Eq.: $181.16 $288.47 n/a
EV / Silver Eq.: $2.15 $3.32 n/a
EV / Per Metal
as % Spot Price:		 7.05% 7.83% n/a

Reserves &
Resources		 11/14/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 86.47% 86.82% n/a
Percentage Silver: 13.53% 13.18% n/a
Total (Gold Eq. Oz.): 17.35M 17.28M n/a
Total (Silver Eq. Oz.): 1,463.42M 1,501.73M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 10.48M 10.45M n/a
Silver Eq. Oz.: 884.52M 908.02M n/a
Maximum Profit (Gold): $6,612.96M $13,179.83M n/a
Maximum Profit (Silver): $590.78M $1,666.11M n/a
Total Maximum Profit: $7,203.74M $14,845.94M n/a
Max Profit / Current MCap: 5.432 6.554 n/a
Max Profit Per Share (Gold): $12.77 $25.44 n/a
Max Profit Per Share (Silver): $1.14 $3.22 n/a
Total Max Profit Per Share: $13.91 $28.66 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $126.47 $216.82 n/a
FD MCap / Silver Eq.: $1.50 $2.49 n/a
FD MCap / Per Metal
as % Spot Price:		 4.92% 5.89% n/a
EV / Gold Eq.: $152.32 $242.76 n/a
EV / Silver Eq.: $1.81 $2.79 n/a
EV / Per Metal
as % Spot Price:		 5.93% 6.59% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×