BCM.V
Bear Creek Mining Corp
Price:
0.22
CAD
Volume:
522,170
Canada | Metals & Mining
BCM.V DCF Valuation - Growth Exit 5Y
-2917.6 %
Upside
What is the DCF valuation of BCM.V?
The Discounted Cash Flow (DCF) valuation of Bear Creek Mining Corp (BCM.V) is (6.20) CAD. With the latest stock price at 0.22 CAD, the upside of Bear Creek Mining Corp based on DCF is -2917.6%.
Is BCM.V a buy or a sell?
Based on the latest price of 0.22 CAD and our DCF valuation, Bear Creek Mining Corp (BCM.V) is a sell. Selling BCM.V stocks now will result in a potential gain of 2917.6%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 7.5% - 11.1% | 9.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (12.13) - (4.39) | (6.20) |
| Upside | -5614.5% - -2095.6% | -2917.6% |
0.22 CAD
Stock Price
(6.20) CAD
Fair Price
| (USD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 104 | 113 | 115 | 122 | 125 | 129 |
| % Growth | 16% | 9% | 2% | 6% | 2% | 3% |
| Cost of goods sold | (101) | (104) | (101) | (102) | (98) | (97) |
| % of Revenue | 97% | 92% | 88% | 83% | 79% | 75% |
| Selling, G&A expenses | (8) | (8) | (9) | (9) | (9) | (10) |
| % of Revenue | 7% | 7% | 7% | 7% | 7% | 7% |
| Research & Development | (12) | (13) | (13) | (14) | (14) | (15) |
| % of Revenue | 11% | 11% | 11% | 11% | 11% | 11% |
| Net interest & other expenses | (49) | (54) | (55) | (58) | (59) | (61) |
| % of Revenue | 48% | 48% | 48% | 48% | 48% | 48% |
| Tax expense | (1) | 1 | 1 | 1 | 1 | 1 |
| Tax rate | 1% | 1% | 1% | 1% | 1% | 1% |
| Net profit | (67) | (66) | (62) | (60) | (56) | (53) |
| % Margin | -64% | -58% | -53% | -49% | -45% | -41% |