Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:BCM
CAD
OTCMKTS:BCEKF
USD
Description
Bear Creek Mining Corp are a gold and silver focused junior, small producer with one mine in development in Peru and five exploration properties. They have approximately 0.8Moz. of gold and 275Moz. of silver in the reserves and resources category of which 0.6Moz. of gold and 225Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$113.8M which is a fall of roughly 17% over the last one months. As of 04/21/2022 they have ~$23M debt and ~$5M cash. They have 149M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$137.40M
$113.80M
04/21/2022
$-23.61M
Total Assets:
$131.00M
$131.00M
04/21/2022
$0.00M
Total Liabilities:
$37.00M
$37.00M
04/21/2022
$0.00M
Current Assets:
$5.00M
$5.00M
04/21/2022
$0.00M
Current Liabilities:
$2.50M
$2.50M
04/21/2022
$0.00M
Total Debt:
$22.50M
$22.50M
04/21/2022
$0.00M
Cash:
$5.00M
$5.00M
04/21/2022
$0.00M
Enterprise Value:
$154.90M
$131.30M
02/28/1974
$-23.61M
Cash Flow:
$16.85M
$14.10M
never
$-2.75M
Cash Flow Multiple:
8.15
8.07
never
-0.08
Net Debt to Cash Flow Ratio:
1.04
1.24
never
0.20
Finance within 1 year:
04/21/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
04/21/2022
0.00%
Misc
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
149,000,000
149,000,000
04/21/2022
0
Shares (FD):
156,000,000
156,000,000
04/21/2022
0
Insider Ownership:
n/a
38%
04/21/2022
38%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
01/01/2024
04/21/2022
n/a
Production (Gold Eq Oz.):
(guess) 40,000
(guess) 40,000
04/21/2022
0
Production (Silver Eq Oz.) :
(guess) 3,168,669
(guess) 3,351,899
04/21/2022
183,230
Initial CapEx (Outstanding):
$580.00M422.11% of Mkt.Cap
$580.00M509.68% of Mkt.Cap
04/21/2022
$0.00M
Funding Option:
n/a
n/a
04/21/2022
n/a
Documentation:
none
PRODUCER
04/21/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.35M
0.35M
04/21/2022
0.00M
Measured & Indicated:
0.60M
0.60M
04/21/2022
0.00M
Inferred:
0.20M
0.20M
04/21/2022
0.00M
Reserves & Resources:
0.80M
0.80M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.28M
0.28M
04/21/2022
0.00M
Measured & Indicated:
0.44M
0.44M
04/21/2022
0.00M
Inferred:
0.08M
0.08M
04/21/2022
0.00M
Reserves & Resources:
0.52M
0.52M
never
0.00M
C U R R E N T
Annual Production:
(guess) 40,000oz.
(guess) 40,000oz.
04/21/2022
0oz.
Cash Cost:
$850
$850
04/21/2022
$0.00
Extra Operating Cost:
$500
$500
04/21/2022
$0.00
Average Grade:
4.00 g/t
4.00 g/t
04/21/2022
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
04/21/2022
0.00%
F U T U R E
Proven & Probable:
0.70M
0.70M
04/21/2022
0.00M
Annual Production:
40,000oz.
40,000oz.
04/21/2022
0oz.
Cash Cost:
$900
$900
04/21/2022
$0
Extra Operating Cost:
$500
$500
04/21/2022
$0
SILVER
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
175.00M
175.00M
04/21/2022
0.00M
Measured & Indicated:
225.00M
225.00M
04/21/2022
0.00M
Inferred:
50.00M
50.00M
04/21/2022
0.00M
Reserves & Resources:
275.00M
275.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
126.00M
126.00M
04/21/2022
0.00M
Measured & Indicated:
154.80M
154.80M
04/21/2022
0.00M
Inferred:
18.00M
18.00M
04/21/2022
0.00M
Reserves & Resources:
172.80M
172.80M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
04/21/2022
$0.00
Extra Operating Cost:
n/a
n/a
04/21/2022
$0.00
Average Grade:
50.00 g/t
50.00 g/t
04/21/2022
n/a
Recovery Rate:
(CG) 72.00%
(CG) 72.00%
04/21/2022
0.00%
F U T U R E
Proven & Probable:
200.00M
200.00M
04/21/2022
0.00M
Annual Production:
10,000,000oz.
10,000,000oz.
04/21/2022
0oz.
Cash Cost:
$10.00
$10.00
04/21/2022
$0.00
Extra Operating Cost:
$10.00
$10.00
04/21/2022
$0.00
Property
Last Analysis Data (04/21/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Mercedes
100% (guess)
70,000
Both
show
800,000 oz deposit at 4 gpt
50,000 oz annual production
Development
Cusco , Peru
Corani
100%
5,700
Open Pit
show
300 million oz deposit at 50 gpt, plus 4.5 billion lbs of lead and zinc.
10 million oz of silver for 20 years.
Low recovery rate of 65%.
Negative cash costs the first 5 years. $4 per oz the LOM.
$575 capex.
Construction could begin in 2015.
Exploration
Peru
Alejandra
0%
n/a
n/a
n/a
Exploration
Cusco , Peru
La Yegua
100%
n/a
n/a
n/a
Exploration
Peru
Sumi
0%
n/a
n/a
n/a
Exploration
Peru
Tassa
100%
n/a
n/a
n/a
Total Land Package Size (ha):
75,700
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Mexico , Mexico
Mercedes
100% (guess)
70,000
Both
show
800,000 oz deposit at 4 gpt
50,000 oz annual production
Development
Cusco , Peru
Corani
100%
5,700
Open Pit
show
300 million oz deposit at 50 gpt, plus 4.5 billion lbs of lead and zinc.
10 million oz of silver for 20 years.
Low recovery rate of 65%.
Negative cash costs the first 5 years. $4 per oz the LOM.
$575 capex.
Construction could begin in 2015.
Exploration
Peru
Alejandra
0%
n/a
n/a
n/a
Exploration
Cusco , Peru
La Yegua
100%
n/a
n/a
n/a
Exploration
Peru
Sumi
0%
n/a
n/a
n/a
Exploration
Peru
Tassa
100%
n/a
n/a
n/a
Total Land Package Size (ha):
75,700
Profitability (by resource)
Proven & Probable
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
13.68%
14.35%
n/a
0.67%
Percentage Silver:
86.32%
85.65%
n/a
-0.67%
Total (Gold Eq. Oz.):
2.56M
2.44M
n/a
-0.12M
Total (Silver Eq. Oz.):
202.73M
204.33M
n/a
1.60M
P L A U S I B L E
Gold Eq. Oz.:
1.87M
1.78M
n/a
-0.09M
Silver Eq. Oz.:
148.18M
149.46M
n/a
1.28M
Maximum Profit (Gold):
$117.97M
$98.71M
n/a
$-19.27M
Maximum Profit (Silver):
$409.25M
$186.98M
n/a
$-222.26M
Total Maximum Profit:
$527.22M
$285.69M
n/a
$-241.53M
Max Profit / Current MCap:
3.837
2.511
n/a
-1.326
Max Profit Per Share (Gold):
$0.76
$0.63
n/a
$-0.12
Max Profit Per Share (Silver):
$2.62
$1.20
n/a
$-1.42
Total Max Profit Per Share:
$3.38
$1.83
n/a
$-1.55
Total Free Profit Per Share:
$2.28
$0.90
n/a
$-1.38
FD Mkt. Cap / Gold Eq.:
$73.46
$63.80
n/a
$-9.66
FD Mkt. Cap / Silver Eq.:
$0.93
$0.76
n/a
$-0.17
FD Mkt. Cap / Per Metal as % Spot Price:
3.76%
3.44%
n/a
-0.32%
Measured & Indicated
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
17.44%
18.26%
n/a
0.82%
Percentage Silver:
82.56%
81.74%
n/a
-0.82%
Total (Gold Eq. Oz.):
3.44M
3.29M
n/a
-0.16M
Total (Silver Eq. Oz.):
272.53M
275.28M
n/a
2.75M
P L A U S I B L E
Gold Eq. Oz.:
2.39M
2.29M
n/a
-0.11M
Silver Eq. Oz.:
189.66M
191.67M
n/a
2.02M
Maximum Profit (Gold):
$185.39M
$155.11M
n/a
$-30.28M
Maximum Profit (Silver):
$502.79M
$229.72M
n/a
$-273.07M
Total Maximum Profit:
$688.18M
$384.83M
n/a
$-303.34M
Max Profit / Current MCap:
5.008
3.382
n/a
-1.627
Max Profit Per Share (Gold):
$1.19
$0.99
n/a
$-0.19
Max Profit Per Share (Silver):
$3.22
$1.47
n/a
$-1.75
Total Max Profit Per Share:
$4.41
$2.47
n/a
$-1.94
Total Free Profit Per Share:
$3.31
$1.54
n/a
$-1.77
FD Mkt. Cap / Gold Eq.:
$57.39
$49.75
n/a
$-7.64
FD Mkt. Cap / Silver Eq.:
$0.72
$0.59
n/a
$-0.13
FD Mkt. Cap / Per Metal as % Spot Price:
2.94%
2.68%
n/a
-0.26%
Reserves & Resources
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
18.73%
19.60%
n/a
0.87%
Percentage Silver:
81.27%
80.40%
n/a
-0.87%
Total (Gold Eq. Oz.):
4.27M
4.08M
n/a
-0.19M
Total (Silver Eq. Oz.):
338.37M
342.04M
n/a
3.66M
P L A U S I B L E
Gold Eq. Oz.:
2.70M
2.58M
n/a
-0.12M
Silver Eq. Oz.:
213.99M
216.37M
n/a
2.38M
Maximum Profit (Gold):
$219.09M
$183.31M
n/a
$-35.78M
Maximum Profit (Silver):
$561.25M
$256.44M
n/a
$-304.82M
Total Maximum Profit:
$780.35M
$439.75M
n/a
$-340.60M
Max Profit / Current MCap:
5.679
3.864
n/a
-1.815
Max Profit Per Share (Gold):
$1.40
$1.18
n/a
$-0.23
Max Profit Per Share (Silver):
$3.60
$1.64
n/a
$-1.95
Total Max Profit Per Share:
$5.00
$2.82
n/a
$-2.18
Total Free Profit Per Share:
$3.90
$1.89
n/a
$-2.01
FD Mkt. Cap / Gold Eq.:
$50.86
$44.07
n/a
$-6.79
FD Mkt. Cap / Silver Eq.:
$0.64
$0.53
n/a
$-0.12
FD Mkt. Cap / Per Metal as % Spot Price:
2.61%
2.38%
n/a
-0.23%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/21/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/29/2022
Spot Gold:
$1,951.90
$1,853.60
05/29/2022
$-98.30
Spot Silver:
$24.64
$22.12
05/29/2022
$-2.52
Gold:Silver Ratio:
79.22
83.80
05/29/2022
4.58
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: