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

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
Calculated using the site's default values.  Re-calculate using:

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 0.5Moz. of gold and 275Moz. of silver in the reserves and resources category of which 0.45Moz. of gold and 225Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$51.53M which is a fall of roughly 25% over the last twelve months. As of 04/13/2024 they have ~$23M debt and ~$5M cash. They have 297M 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 04/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $68.70M $51.53M 03/04/2025
Total Assets: $131.00M $131.00M 04/13/2024
Total Liabilities: $37.00M $37.00M 04/13/2024
Current Assets: $5.00M $5.00M 04/13/2024
Current Liabilities: $2.50M $2.50M 04/13/2024
Total Debt: $22.50M $22.50M 04/13/2024
Cash: $5.00M $5.00M 04/13/2024
Enterprise Value: $86.20M $69.03M 03/09/1972
Cash Flow: $22.10M $44.79M never
Cash Flow Multiple: 3.11 1.15 never
Net Debt to
Cash Flow Ratio:		 0.79 0.39 never
Finance within 1 year: 04/13/2024
Misc 04/13/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 227,575,785 297,000,000 03/04/2025
Shares (FD): 236,000,000 379,000,000 03/04/2025
Insider Ownership: n/a 30% 03/04/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 01/01/2024 04/13/2024
Production (Gold Eq Oz.): (guess) 
50,000		 (guess) 
40,000		 08/27/2024
Production (Silver Eq Oz.): (guess) 
4,207,690		 (guess) 
3,679,009		 08/27/2024
Initial CapEx (Outstanding): $580.00M
844.23% of MCap		 $580.00M
1125.47% of MCap 		04/13/2024
Funding Option: n/a n/a 04/13/2024
Documentation: none PRODUCER 03/04/2025
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 3 3 04/12/2023

Resource Data

GOLD 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.25M 0.05M 01/29/2025
Measured & Indicated: 0.45M 0.45M 04/13/2024
Inferred: 0.15M 0.05M 04/13/2024
Reserves & Resources: 0.60M 0.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.20M 0.04M 01/29/2025
Measured & Indicated: 0.33M 0.30M 04/13/2024
Inferred: 0.06M 0.02M 04/13/2024
Reserves & Resources: 0.39M 0.32M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
50,000oz.		 (guess) 
40,000oz.		 08/27/2024
Cash Cost: $1,400 $1,500 08/27/2024
Extra Operating Cost: $500 $500 04/13/2024
Total: $1,900 $2,000 08/27/2024
Margin (Free Cash Flow): $442 (19%) $1,120 (36%)
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 04/13/2024
Open Pit (Avg): n/a n/a 04/12/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/04/2025
F
U
T
U
R
E		 Proven & Probable: 0.50M 0.50M 04/13/2024
Annual Production: 10,000oz. 10,000oz. 04/13/2024
Cash Cost: $1,300 $1,400 08/27/2024
Extra Operating Cost: $600 $600 04/13/2024
SILVER 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 175.00M 175.00M 04/13/2024
Measured & Indicated: 225.00M 225.00M 04/13/2024
Inferred: 50.00M 50.00M 04/13/2024
Reserves & Resources: 275.00M 275.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 126.00M 126.00M 04/13/2024
Measured & Indicated: 154.80M 154.80M 04/13/2024
Inferred: 18.00M 18.00M 04/13/2024
Reserves & Resources: 172.80M 172.80M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/13/2024
Extra Operating Cost: n/a n/a 04/13/2024
Total: $27.00 $27.00 04/13/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/13/2024
Open Pit (Avg): n/a 50.00 g/t 03/25/2024
Recovery Rate: (CG)  72.00% (CG)  72.00% 03/04/2025
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 04/13/2024
Annual Production: 10,000,000oz. 10,000,000oz. 04/13/2024
Cash Cost: $12.00 $12.00 04/13/2024
Extra Operating Cost: $15.00 $15.00 04/13/2024

Property

Last Analysis Data  (04/13/2024)
Stage Name Owned Au Ag Cu Notes
Exp Mercedes 100% show
500,000 oz deposit at 4 gpt

50,000 oz annual production
Dev Corani 100% 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.
Exp Alejandra 0% n/a
Exp La Yegua 100% n/a
Exp Sumi 0% n/a
Exp Tassa 100% n/a
Total Land Package Size (ha): 75,700  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Mercedes 100% show
500,000 oz deposit at 4 gpt

50,000 oz annual production
Dev Corani 100% 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.
Exp Alejandra 0% n/a
Exp La Yegua 100% n/a
Exp Sumi 0% n/a
Exp Tassa 100% n/a
Total Land Package Size (ha): 75,700  

Profitability (by resource)

Proven &
Probable		 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 10.73% 2.56% n/a
Percentage Silver: 89.27% 97.44% n/a
Total (Gold Eq. Oz.): 2.33M 1.95M n/a
Total (Silver Eq. Oz.): 196.04M 179.60M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.70M 1.41M n/a
Silver Eq. Oz.: 142.83M 129.68M n/a
Maximum Profit (Gold): $88.40M $44.79M n/a
Maximum Profit (Silver): $104.58M $871.92M n/a
Total Maximum Profit: $192.98M $916.71M n/a
Max Profit / Current MCap: 2.809 17.789 n/a
Max Profit Per Share (Gold): $0.37 $0.12 n/a
Max Profit Per Share (Silver): $0.44 $2.30 n/a
Total Max Profit Per Share: $0.82 $2.42 n/a
Total Free Profit Per Share: $0.42 $2.22 n/a
FD MCap / Gold Eq.: $40.48 $36.55 n/a
FD MCap / Silver Eq.: $0.48 $0.40 n/a
FD MCap / Per Metal
as % Spot Price:		 1.73% 1.17% n/a
Measured &
Indicated		 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 14.41% 15.54% n/a
Percentage Silver: 85.59% 84.46% n/a
Total (Gold Eq. Oz.): 3.12M 2.90M n/a
Total (Silver Eq. Oz.): 262.87M 266.39M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.17M 1.98M n/a
Silver Eq. Oz.: 182.40M 182.02M n/a
Maximum Profit (Gold): $144.98M $331.46M n/a
Maximum Profit (Silver): $128.48M $1,071.22M n/a
Total Maximum Profit: $273.46M $1,402.68M n/a
Max Profit / Current MCap: 3.980 27.218 n/a
Max Profit Per Share (Gold): $0.61 $0.87 n/a
Max Profit Per Share (Silver): $0.54 $2.83 n/a
Total Max Profit Per Share: $1.16 $3.70 n/a
Total Free Profit Per Share: $0.76 $3.51 n/a
FD MCap / Gold Eq.: $31.70 $26.04 n/a
FD MCap / Silver Eq.: $0.38 $0.28 n/a
FD MCap / Per Metal
as % Spot Price:		 1.35% 0.83% n/a

Reserves &
Resources		 04/13/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 15.51% 14.33% n/a
Percentage Silver: 84.49% 85.67% n/a
Total (Gold Eq. Oz.): 3.87M 3.49M n/a
Total (Silver Eq. Oz.): 325.49M 320.99M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.44M 2.19M n/a
Silver Eq. Oz.: 205.45M 201.86M n/a
Maximum Profit (Gold): $171.50M $353.86M n/a
Maximum Profit (Silver): $143.42M $1,195.78M n/a
Total Maximum Profit: $314.92M $1,549.63M n/a
Max Profit / Current MCap: 4.584 30.070 n/a
Max Profit Per Share (Gold): $0.73 $0.93 n/a
Max Profit Per Share (Silver): $0.61 $3.16 n/a
Total Max Profit Per Share: $1.33 $4.09 n/a
Total Free Profit Per Share: $0.93 $3.89 n/a
FD MCap / Gold Eq.: $28.14 $23.48 n/a
FD MCap / Silver Eq.: $0.33 $0.26 n/a
FD MCap / Per Metal
as % Spot Price:		 1.20% 0.75% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults