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

Category: Junior: Small Producer
Rating: 3.50   (Likely 5 Bagger as of 08/14/2017)
Risk: Moderate
Impact Silver Corp
www: www.impactsilver.com     email: inquiries@impactsilver.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
OTCMKTS:ISVLF 12/11/2017 USD 0.2114 0.0120 0.0000 - 0.0000 0
CVE:IPT 12/08/2017 CAD 0.260 0.030 0.000 - 0.000 0
Alert me when stock is updated

Don's Summary (from last analysis - 04/06/2017)

Impact Silver Corp is a small producer (3 underground mines at 140 gpt). They have a good management team and have performed well, taking mines into production 24 months after discovery. That is impressive. They are also growing production and plan to continue with an organic growth strategy that supports low debt and a tight share structure.

Their problem is reserves and resources, but that has not slowed them down yet. They have 4,000 old mine workings (veins) to explore and bring into production. I don't think they will become a mid-tier producer, but watch them prove me wrong. They have two significant land packages (150,000 acres) and enough exploration potential to increase production for many years to come.

They are currently losing money, but not much, with all-in costs around $17 per oz. However, with no debt and $6 million in cash, they will likely survive. If they can get to $50 million in cash and no debt, this stock could take off. They will take that cash and expand production. This is an aggressive management team, but shareholder focused. With a FD market cap of $46 million, there is significant upside potential with higher silver prices.

General Details

Financial 04/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $46.72M $19.20M 04/06/2017 $-27.51M
Total Assets: $40.73M $44.56M 06/30/2017 $3.84M
Total Liabilities: $5.24M $5.68M 06/30/2017 $0.45M
Current Assets: $9.63M $8.50M 06/30/2017 $-1.14M
Current Liabilities: $1.80M $1.82M 06/30/2017 $0.02M
Total Debt: $0.00M $0.00M 06/30/2017 $0.00M
Cash: $6.06M $5.76M 06/30/2017 $-0.30M
Enterprise Value: $40.66M $13.44M 06/05/1970 $-27.22M
Cash Flow: $0.81M $-0.85M never $-1.66M
Cash Flow Multiple: 57.58 0.00 never -57.58
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 04/06/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/06/2017 0.00%
Misc 04/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.492 $0.202 15:12 on 12/08/2017 $-0.29
Shares Outstanding: 85,570,000 85,570,000 06/30/2017 0
Shares Fully Diluted: 95,000,000 95,000,000 04/06/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 04/06/2017 n/a
Production (Gold Eq Oz.): (guess) 
13,832
(guess) 
12,001
04/06/2017 -1,831
Production (Silver Eq Oz.): (guess) 
950,000
(guess) 
950,000
04/06/2017 0
Initial CapEx (Outstanding): n/a n/a 04/06/2017 n/a
Funding Option: n/a n/a 04/06/2017 n/a
Documentation: none PRODUCER 08/14/2017 n/a
Value Adjustment: 20% 20% never 0%

Resource Data

GOLD 04/06/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 04/06/2017 0.00M
Measured & Indicated: n/a n/a 04/06/2017 0.00M
Inferred: n/a n/a 04/06/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/06/2017 0.00M
Measured & Indicated: n/a n/a 04/06/2017 0.00M
Inferred: n/a n/a 04/06/2017 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/06/2017 $0.00
Extra Operating Cost: n/a n/a 04/06/2017 $0.00
Average Grade: n/a n/a 04/06/2017 n/a
Recovery Rate: n/a n/a 04/06/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/06/2017 0.00M
Annual Production: n/a n/a 04/06/2017 n/a
Cash Cost: n/a n/a 04/06/2017 n/a
Extra Operating Cost: n/a n/a 04/06/2017 n/a
SILVER 04/06/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: n/a n/a 04/06/2017 0.00M
Measured & Indicated: 10.00M 10.00M 04/06/2017 0.00M
Inferred: 10.00M 10.00M 04/06/2017 0.00M
Reserves & Resources: 20.00M 20.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 04/06/2017 0.00M
Measured & Indicated: 7.20M 7.20M 04/06/2017 0.00M
Inferred: 4.50M 4.50M 04/06/2017 0.00M
Reserves & Resources: 11.70M 11.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
950,000oz.
(guess) 
950,000oz.
04/06/2017 0oz.
Cash Cost: $12 $12 04/06/2017 $0.00
Extra Operating Cost: $5 $5 04/06/2017 $0.00
Average Grade: 120.00 g/t 120.00 g/t 04/06/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/14/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 04/06/2017 0.00M
Annual Production: 1,200,000oz. 1,200,000oz. 04/06/2017 0oz.
Cash Cost: $14 $14 04/06/2017 $0
Extra Operating Cost: $6 $6 04/06/2017 $0

Property

Last Analysis Data  (04/06/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Production Mexico City, Mexico Zacualpan District 100% n/a show
3 producing underground mines. Potential for several more.
Exploration Mexico Capire District 100% n/a show
Open pit with 7 million oz of silver and significant offsets in gold, copper, lead, and zinc.
Exploration Zacatecas, Mexico Zacatecas District 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production Mexico City, Mexico Zacualpan District 100% n/a show
3 producing underground mines. Potential for several more.
Exploration Mexico Capire District 100% n/a show
Open pit with 7 million oz of silver and significant offsets in gold, copper, lead, and zinc.
Exploration Zacatecas, Mexico Zacatecas District 100% n/a n/a

Profitability (by resource)

Proven &
Probable
04/06/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
04/06/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.02M
Total (Silver Eq. Oz.): 10.00M 10.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 7.20M 7.20M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $7.38M $-5.16M n/a $-12.54M
Total Maximum Profit: $7.38M $-5.16M n/a $-12.54M
Max Profit / Current MCap: 0.158 n/a n/a -0.427
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.08 $-0.05 n/a $-0.13
Total Max Profit Per Share: $0.08 $-0.05 n/a $-0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $445.65 $211.13 n/a $-234.52
FD Mkt. Cap / Silver Eq.: $6.49 $2.67 n/a $-3.82
FD Mkt. Cap / Per Metal
as % Spot Price:
35.61% 16.97% n/a -18.65%

Reserves &
Resources
04/06/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.04M
Total (Silver Eq. Oz.): 20.00M 20.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.02M
Silver Eq. Oz.: 11.70M 11.70M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $11.99M $-8.39M n/a $-20.38M
Total Maximum Profit: $11.99M $-8.39M n/a $-20.38M
Max Profit / Current MCap: 0.257 n/a n/a -0.693
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.13 $-0.09 n/a $-0.21
Total Max Profit Per Share: $0.13 $-0.09 n/a $-0.21
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $274.25 $129.93 n/a $-144.32
FD Mkt. Cap / Silver Eq.: $3.99 $1.64 n/a $-2.35
FD Mkt. Cap / Per Metal
as % Spot Price:
21.92% 10.44% n/a -11.47%

Future Valuation (Cash Flow & Totals)

Totals 04/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
C
U
R
R
E
N
T
R & R Valuation: $31.98M $27.59M n/a $-4.39M
Mkt. Cap: $46.72M $19.20M n/a $-27.51M
Annual Gold Production: n/a n/a 0oz.
Annual Silver Production: (guess) 
950,000oz.
(guess) 
950,000oz.
04/06/2017 0oz.
F

U

T

U

R

E
FD Mkt. Cap: $270.00M $270M n/a $0M
FD Mkt. Cap Growth: 478% 1,306% n/a 828%
Annual
Production
Gold: n/a n/a n/a n/a
Silver: 1,200,000 oz. 1,200,000 oz. n/a 0 oz.
Current FD
Mkt. Cap /
Gold Eq. Reserves: 77.86 32.01 n/a -45.86
Silver Eq. Reserves: 3.11 1.28 n/a -1.83
Gold Eq. Production: 973.29 400.07 n/a -573.21
Silver Eq. Production: 38.93 16.00 n/a -22.93
P&P
Reserves
(oz.)
Gold: n/a n/a 04/06/2017 n/a
Silver: 15.00M 15.00M 04/06/2017 n/a
Gold Eq.: 0.60M 0.60M 04/06/2017 n/a
Silver Eq.: 15.00M 15.00M 04/06/2017 n/a
P&P Reserves
per FD
Share (oz.)
Gold: n/a n/a n/a n/a
Silver: 0.158 0.158 n/a n/a
Gold Eq.: 0.006 0.006 n/a n/a
Silver Eq.: 0.158 0.158 n/a n/a
Cash Flow 04/06/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Current: $0.81M $-0.85M n/a $-1.66M
Current Multiple: 57.58 0.00 n/a -57.58
F
U
T
U
R
E
@ current prices: $-1.03M $-2.47M n/a $-1.44M
Multiple @ current prices: 0.00 0.00 n/a 0.00
Growth @ current prices: 0.00% 0.00% n/a 0.00
@ future prices: $69.12M $69.12M n/a $0.00M
Multiple @ future prices: 0.68 0.28 n/a -0.40
Growth @ future prices: 0.00% 0.00% n/a -84.20

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.     ×