Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Bear Creek Mining Corp

www: www.bearcreekmining.com   email: info@bearcreekmining.com
Category: Junior: Small Producer
Rating & Risk: Login to view
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 ~$79.43M which is a fall of roughly 42% over the last ten months. As of 04/21/2022 they have ~$23M debt and ~$5M cash. They have 152M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 04/21/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $137.40M $79.43M 06/26/2022 $-57.98M
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 $96.93M 01/26/1973 $-57.98M
Cash Flow: $16.85M $16.30M never $-0.56M
Cash Flow Multiple: 8.15 4.87 never -3.28
Net Debt to
Cash Flow Ratio:
1.04 1.07 never 0.04
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: 149,000,000 152,000,000 06/26/2022 3,000,000
Shares (FD): 156,000,000 159,000,000 06/26/2022 3,000,000
Insider Ownership: n/a 38% 09/15/2022 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) 
3,360,714
04/21/2022 192,045
Initial CapEx (Outstanding): $580.00M
422.11% of Mkt.Cap
$580.00M
730.22% of Mkt.Cap
04/21/2022 $0.00M
Funding Option: n/a n/a 04/21/2022 n/a
Documentation: none PRODUCER 09/15/2022 n/a
Value Adjustment: none -25% never -25%

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 $450 09/15/2022 $-50.00
Average Grade: 4.00 g/t 4.00 g/t 04/21/2022 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 09/15/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 0.70M 0.70M 04/21/2022 0.00M
Annual Production: 40,000oz. 70,000oz. 09/15/2022 30,000oz.
Cash Cost: $900 $850 09/15/2022 $-50
Extra Operating Cost: $500 $450 09/15/2022 $-50
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% 09/15/2022 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% 14.39% n/a 0.71%
Percentage Silver: 86.32% 85.61% n/a -0.71%
Total (Gold Eq. Oz.): 2.56M 2.43M n/a -0.13M
Total (Silver Eq. Oz.): 202.73M 204.41M n/a 1.68M
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 149.53M n/a 1.34M
Maximum Profit (Gold): $117.97M $85.55M n/a $-32.42M
Maximum Profit (Silver): $409.25M $158.76M n/a $-250.49M
Total Maximum Profit: $527.22M $244.31M n/a $-282.91M
Max Profit / Current MCap: 3.837 3.076 n/a -0.761
Max Profit Per Share (Gold): $0.76 $0.54 n/a $-0.22
Max Profit Per Share (Silver): $2.62 $1.00 n/a $-1.62
Total Max Profit Per Share: $3.38 $1.54 n/a $-1.84
Total Free Profit Per Share: $2.28 $0.87 n/a $-1.41
FD Mkt. Cap / Gold Eq.: $73.46 $44.63 n/a $-28.83
FD Mkt. Cap / Silver Eq.: $0.93 $0.53 n/a $-0.40
FD Mkt. Cap / Per Metal
as % Spot Price:
3.76% 2.37% n/a -1.39%
Measured &
Indicated
04/21/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 17.44% 18.30% n/a 0.86%
Percentage Silver: 82.56% 81.70% n/a -0.86%
Total (Gold Eq. Oz.): 3.44M 3.28M n/a -0.16M
Total (Silver Eq. Oz.): 272.53M 275.41M n/a 2.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.39M 2.28M n/a -0.11M
Silver Eq. Oz.: 189.66M 191.77M n/a 2.11M
Maximum Profit (Gold): $185.39M $134.44M n/a $-50.94M
Maximum Profit (Silver): $502.79M $195.05M n/a $-307.74M
Total Maximum Profit: $688.18M $329.49M n/a $-358.69M
Max Profit / Current MCap: 5.008 4.148 n/a -0.860
Max Profit Per Share (Gold): $1.19 $0.85 n/a $-0.34
Max Profit Per Share (Silver): $3.22 $1.23 n/a $-2.00
Total Max Profit Per Share: $4.41 $2.07 n/a $-2.34
Total Free Profit Per Share: $3.31 $1.40 n/a $-1.91
FD Mkt. Cap / Gold Eq.: $57.39 $34.80 n/a $-22.59
FD Mkt. Cap / Silver Eq.: $0.72 $0.41 n/a $-0.31
FD Mkt. Cap / Per Metal
as % Spot Price:
2.94% 1.85% n/a -1.09%

Reserves &
Resources
04/21/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 18.73% 19.64% n/a 0.91%
Percentage Silver: 81.27% 80.36% n/a -0.91%
Total (Gold Eq. Oz.): 4.27M 4.07M n/a -0.20M
Total (Silver Eq. Oz.): 338.37M 342.21M n/a 3.84M
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 216.49M n/a 2.50M
Maximum Profit (Gold): $219.09M $158.89M n/a $-60.21M
Maximum Profit (Silver): $561.25M $217.73M n/a $-343.53M
Total Maximum Profit: $780.35M $376.61M n/a $-403.73M
Max Profit / Current MCap: 5.679 4.742 n/a -0.938
Max Profit Per Share (Gold): $1.40 $1.00 n/a $-0.41
Max Profit Per Share (Silver): $3.60 $1.37 n/a $-2.23
Total Max Profit Per Share: $5.00 $2.37 n/a $-2.63
Total Free Profit Per Share: $3.90 $1.70 n/a $-2.20
FD Mkt. Cap / Gold Eq.: $50.86 $30.83 n/a $-20.04
FD Mkt. Cap / Silver Eq.: $0.64 $0.37 n/a $-0.28
FD Mkt. Cap / Per Metal
as % Spot Price:
2.61% 1.64% n/a -0.97%

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.     ×