logo

Silver Play by A Family with 10x Potential

RO
RockeTellerNot Invested
Community Contributor
Published
09 Apr 25
Updated
09 Apr 25
Share
RockeTeller's Fair Value
UK£24.00
87.4% undervalued intrinsic discount
09 Apr
UK£3.04
Loading
1Y
106.8%
7D
22.1%

Author's Valuation

UK£24.0

87.4% undervalued intrinsic discount

RockeTeller's Fair Value

Hochschild Mining – Overview

  • Location: South America
  • Production (2025):
    • Gold: 250,000 oz
    • Silver: 8 million oz (excluding Pallancata C&M)
  • AISC (Break-even):
    • Gold: ~$1,850/oz
    • Silver: ~$24/oz
  • Cash Flow Margin at $4,000 gold / $100 silver: Strong
  • Debt: $350M
    • $100M due in 2024
    • $89M cash on hand
    • $200M additional credit available

New & Future Projects

  • Mara Rosa (Brazil):
    • 80,000 oz/year (low cost)
    • Started in 2024
  • Royropata (Peru):
    • 100,000 oz AUEQ (3M oz silver/year)
    • Starts in 2028
  • Monte Do Carmo (Brazil):
    • 90,000 oz gold
    • Permitting stage – expected 2028
  • Volcan (Chile):
    • 9 million oz gold (.7 gpt)
    • Potential 330K oz/year
    • AISC: ~$1,000
    • Capex: $900M
    • Production could begin 2028–2030
    • Not included in cash flow estimate (optional upside or sale)

Ownership

  • 50% owned by one family
  • Dividends are a priority
  • Unlikely to sell – growth focus

Valuation at $4,000 Gold / $100 Silver Assume production from 2028 with 400K oz gold & 10M oz silver:

  • Gold FCF: 400,000 oz × ($4,000 – $1,850) = $860M
  • Silver FCF: 10,000,000 oz × ($100 – $24) = $760M
  • Total Annual FCF ≈ $1.62B
  • Valuation at 10x FCF = $16.2B

Conclusion If Hochschild Mining executes on new projects and gold reaches $4,000/oz, silver hits $100/oz, the company could be worth over $16 billion. However, high debt, permitting risks, and political red flags (Argentina, Peru, Chile) may keep valuation multiples conservative. Still, multi-bagger potential from current levels.

If Hochschild Mining reaches a market cap of $16.2 billion, the estimated stock price would be approximately $31.46 per share, assuming 515 million shares outstanding. ​​

How well do narratives help inform your perspective?

Disclaimer

The user RockeTeller holds no position in LSE:HOC. Simply Wall St has no position in any of the companies mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The author of this narrative is not affiliated with, nor authorised by Simply Wall St as a sub-authorised representative. This narrative is general in nature and explores scenarios and estimates created by the author. The narrative does not reflect the opinions of Simply Wall St, and the views expressed are the opinion of the author alone, acting on their own behalf. These scenarios are not indicative of the company's future performance and are exploratory in the ideas they cover. The fair value estimates are estimations only, and does not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that the author's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives