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 01/07/2018)
Risk: High
Impact Silver Corp
www: www.impactsilver.com     email: inquiries@impactsilver.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price
OTCMKTS:ISVLF 02/20/2018 USD 0.2947
CVE:IPT 02/16/2018 CAD 0.365
Alert me when stock is updated

Don's Summary (from last analysis - 01/07/2018)

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 4,500 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 an FD market cap of $26 million, there is significant upside potential with higher silver prices. In fact, their share price has crashed from $2.86 in 2011 to .28 cents today. I wouldn't be shocked if they make a new high once silver prices take off.

General Details

Financial 01/07/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $26.80M $27.38M 01/07/2018 $0.58M
Total Assets: $46.21M $45.26M 01/07/2018 $-0.95M
Total Liabilities: $5.89M $5.77M 01/07/2018 $-0.12M
Current Assets: $8.81M $8.63M 01/07/2018 $-0.18M
Current Liabilities: $1.89M $1.85M 01/07/2018 $-0.04M
Total Debt: $0.00M $0.00M 01/07/2018 $0.00M
Cash: $5.97M $5.85M 01/07/2018 $-0.12M
Enterprise Value: $20.83M $21.53M 09/07/1970 $0.70M
Cash Flow: $0.11M $-0.40M never $-0.51M
Cash Flow Multiple: 251.91 0.00 never -251.91
Net Debt to Cash Flow Ratio: n/a n/a never 0.00
Finance within 1 year: 01/07/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/07/2018 0.00%
Misc 01/07/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.282 $0.288 15:02 on 02/16/2018 $0.01
Shares Outstanding: 85,570,000 85,570,000 01/07/2018 0
Shares Fully Diluted: 95,000,000 95,000,000 01/07/2018 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 01/07/2018 n/a
Production (Gold Eq Oz.): (guess) 
12,362
(guess) 
11,742
01/07/2018 -621
Production (Silver Eq Oz.): (guess) 
950,000
(guess) 
950,000
01/07/2018 0
Initial CapEx (Outstanding): n/a n/a 01/07/2018 n/a
Funding Option: n/a n/a 01/07/2018 n/a
Documentation: none PRODUCER 01/07/2018 n/a
Value Adjustment: 20% 20% never 0%

Resource Data

GOLD 01/07/2018
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 01/07/2018 0.00M
Measured & Indicated: n/a n/a 01/07/2018 0.00M
Inferred: n/a n/a 01/07/2018 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 01/07/2018 0.00M
Measured & Indicated: n/a n/a 01/07/2018 0.00M
Inferred: n/a n/a 01/07/2018 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 01/07/2018 $0.00
Extra Operating Cost: n/a n/a 01/07/2018 $0.00
Average Grade: n/a n/a 01/07/2018 n/a
Recovery Rate: n/a n/a 01/07/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/07/2018 0.00M
Annual Production: n/a n/a 01/07/2018 n/a
Cash Cost: n/a n/a 01/07/2018 n/a
Extra Operating Cost: n/a n/a 01/07/2018 n/a
SILVER 01/07/2018
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 01/07/2018 0.00M
Measured & Indicated: 10.00M 10.00M 01/07/2018 0.00M
Inferred: 10.00M 10.00M 01/07/2018 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 01/07/2018 0.00M
Measured & Indicated: 7.20M 7.20M 01/07/2018 0.00M
Inferred: 4.50M 4.50M 01/07/2018 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.
01/07/2018 0oz.
Cash Cost: $12 $12 01/07/2018 $0.00
Extra Operating Cost: $5 $5 01/07/2018 $0.00
Average Grade: 120.00 g/t 120.00 g/t 01/07/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/07/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 01/07/2018 0.00M
Annual Production: 1,200,000oz. 1,200,000oz. 01/07/2018 0oz.
Cash Cost: $14 $14 01/07/2018 $0
Extra Operating Cost: $6 $6 01/07/2018 $0

Property

Last Analysis Data  (01/07/2018)
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
01/07/2018
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
01/07/2018
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 -0.01M
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 0.00M
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): $0.97M $-2.42M n/a $-3.39M
Total Maximum Profit: $0.97M $-2.42M n/a $-3.39M
Max Profit / Current MCap: 0.036 n/a n/a -0.124
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.01 $-0.03 n/a $-0.04
Total Max Profit Per Share: $0.01 $-0.03 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $286.08 $307.66 n/a $21.58
FD Mkt. Cap / Silver Eq.: $3.72 $3.80 n/a $0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
21.69% 23.19% n/a 1.49%

Reserves &
Resources
01/07/2018
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 -0.01M
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 -0.01M
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): $1.57M $-3.93M n/a $-5.50M
Total Maximum Profit: $1.57M $-3.93M n/a $-5.50M
Max Profit / Current MCap: 0.059 n/a n/a -0.202
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.02 $-0.04 n/a $-0.06
Total Max Profit Per Share: $0.02 $-0.04 n/a $-0.06
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $176.05 $189.33 n/a $13.28
FD Mkt. Cap / Silver Eq.: $2.29 $2.34 n/a $0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
13.35% 14.27% n/a 0.92%

Future Valuation (Cash Flow & Totals)

Totals 01/07/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
C
U
R
R
E
N
T
R & R Valuation: $30.12M $28.78M n/a $-1.33M
Mkt. Cap: $26.80M $27.38M n/a $0.58M
Annual Gold Production: n/a n/a 0oz.
Annual Silver Production: (guess) 
950,000oz.
(guess) 
950,000oz.
01/07/2018 0oz.
F

U

T

U

R

E
FD Mkt. Cap: $270.00M $270M n/a $0M
FD Mkt. Cap Growth: 907% 886% n/a -21%
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: 44.67 45.63 n/a 0.96
Silver Eq. Reserves: 1.79 1.83 n/a 0.04
Gold Eq. Production: 558.41 570.39 n/a 11.98
Silver Eq. Production: 22.34 22.82 n/a 0.48
P&P
Reserves
(oz.)
Gold: n/a n/a 01/07/2018 n/a
Silver: 15.00M 15.00M 01/07/2018 n/a
Gold Eq.: 0.60M 0.60M 01/07/2018 n/a
Silver Eq.: 15.00M 15.00M 01/07/2018 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 01/07/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Current: $0.11M $-0.40M n/a $-0.51M
Current Multiple: 251.91 0.00 n/a -251.91
F
U
T
U
R
E
@ current prices: $-1.64M $-2.07M n/a $-0.44M
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: 0.39 0.40 n/a 0.01
Growth @ future prices: 0.00% 0.00% n/a -648.62

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.     ×