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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Xtierra Inc
www: www.xtierra.ca     email: info@xtierra.ca

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:XAG CAD
OTCMKTS:XRESF USD

Description

Xtierra Inc are a silver focused junior, late stage development company with two mines in development in Mexico and four exploration properties. They have approximately 30Moz. of silver in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~$4.89M which is a fall of roughly 33% over the last four months. As of 08/04/2018 they have no debt and ~$0.01M cash. They have 134M 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 08/04/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $7.34M $4.89M 08/04/2018 $-2.45M
Total Assets: $0.07M $0.07M 08/04/2018 $0.00M
Total Liabilities: $2.50M $2.50M 08/04/2018 $0.00M
Current Assets: $0.05M $0.05M 08/04/2018 $0.00M
Current Liabilities: $2.00M $2.00M 08/04/2018 $0.00M
Total Debt: $0.00M $0.00M 08/04/2018 $0.00M
Cash: $0.01M $0.01M 08/04/2018 $0.00M
Enterprise Value: $7.33M $4.88M 02/26/1970 $-2.45M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: Yes Yes 08/04/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 08/04/2018 0.00%
Misc 08/04/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 134,000,000 134,000,000 08/04/2018 0
Shares (FD): 157,000,000 157,000,000 08/04/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2018 08/04/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
08/04/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
08/04/2018 0
Initial CapEx (Outstanding): $100.00M
1362.42% of Mkt.Cap
$100.00M
2043.63% of Mkt.Cap
08/04/2018 $0.00M
Funding Option: n/a n/a 08/04/2018 n/a
Documentation: none PEA 08/04/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 08/04/2018
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 08/04/2018 0.00M
Measured & Indicated: n/a n/a 08/04/2018 0.00M
Inferred: n/a n/a 08/04/2018 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 08/04/2018 0.00M
Measured & Indicated: n/a n/a 08/04/2018 0.00M
Inferred: n/a n/a 08/04/2018 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 08/04/2018 $0.00
Extra Operating Cost: n/a n/a 08/04/2018 $0.00
Average Grade: n/a n/a 08/04/2018 n/a
Recovery Rate: n/a n/a 08/04/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 08/04/2018 0.00M
Annual Production: n/a n/a 08/04/2018 n/a
Cash Cost: n/a n/a 08/04/2018 n/a
Extra Operating Cost: n/a n/a 08/04/2018 n/a
SILVER 08/04/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 12.00M 12.00M 08/04/2018 0.00M
Measured & Indicated: 20.00M 20.00M 08/04/2018 0.00M
Inferred: 10.00M 10.00M 08/04/2018 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 9.00M 9.00M 08/04/2018 0.00M
Measured & Indicated: 13.80M 13.80M 08/04/2018 0.00M
Inferred: 3.75M 3.75M 08/04/2018 0.00M
Reserves & Resources: 17.55M 17.55M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/04/2018 $0.00
Extra Operating Cost: n/a n/a 08/04/2018 $0.00
Average Grade: 50.00 g/t 50.00 g/t 08/04/2018 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 08/04/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 20.00M 20.00M 08/04/2018 0.00M
Annual Production: 1,000,000oz. 1,000,000oz. 08/04/2018 0oz.
Cash Cost: $8 $8 08/04/2018 $0
Extra Operating Cost: $8 $8 08/04/2018 $0

Property

Last Analysis Data  (08/04/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Zacatecas, Mexico Bilbao 100% 10,000 Underground show
20 million deposit at 50 gpt, plus gold, copper, zinc, lead for very low cost mine.

Production possible in 2017, but likely to slip.
Development Zacatecas, Mexico La Laguna Pedernalillo 100% n/a n/a show
12 million oz tailing project. Low capex. Likely their second mine.
Exploration Zacatecas, Mexico Panfilo Natera El Morro 100% n/a n/a n/a
Exploration Zacatecas, Mexico Panfilo Natera Milagros 100% n/a n/a n/a
Exploration San Luis Potosi, Mexico Panfilo Natera Villa de Ramos 100% n/a n/a n/a
Exploration Zacatecas, Mexico Pinos 0% n/a n/a n/a
Total Land Package Size (ha): 10,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Zacatecas, Mexico Bilbao 100% 10,000 Underground show
20 million deposit at 50 gpt, plus gold, copper, zinc, lead for very low cost mine.

Production possible in 2017, but likely to slip.
Development Zacatecas, Mexico La Laguna Pedernalillo 100% n/a n/a show
12 million oz tailing project. Low capex. Likely their second mine.
Exploration Zacatecas, Mexico Panfilo Natera El Morro 100% n/a n/a n/a
Exploration Zacatecas, Mexico Panfilo Natera Milagros 100% n/a n/a n/a
Exploration San Luis Potosi, Mexico Panfilo Natera Villa de Ramos 100% n/a n/a n/a
Exploration Zacatecas, Mexico Pinos 0% n/a n/a n/a
Total Land Package Size (ha): 10,000  

Profitability (by resource)

Proven &
Probable
08/04/2018
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.): 12.00M 12.00M 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.: 9.00M 9.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-3.84M $-9.20M n/a $-5.36M
Total Maximum Profit: $-3.84M $-9.20M n/a $-5.36M
Max Profit / Current MCap: n/a n/a n/a -1.356
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.02 $-0.06 n/a $-0.03
Total Max Profit Per Share: $-0.02 $-0.06 n/a $-0.03
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $64.29 $46.30 n/a $-17.99
FD Mkt. Cap / Silver Eq.: $0.82 $0.54 n/a $-0.27
FD Mkt. Cap / Per Metal
as % Spot Price:
5.30% 3.74% n/a -1.56%
Measured &
Indicated
08/04/2018
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 -0.02M
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.: 13.80M 13.80M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-5.89M $-14.10M n/a $-8.21M
Total Maximum Profit: $-5.89M $-14.10M n/a $-8.21M
Max Profit / Current MCap: n/a n/a n/a -2.079
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.04 $-0.09 n/a $-0.05
Total Max Profit Per Share: $-0.04 $-0.09 n/a $-0.05
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $41.93 $30.19 n/a $-11.73
FD Mkt. Cap / Silver Eq.: $0.53 $0.35 n/a $-0.18
FD Mkt. Cap / Per Metal
as % Spot Price:
3.46% 2.44% n/a -1.02%

Reserves &
Resources
08/04/2018
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 -0.03M
Total (Silver Eq. Oz.): 30.00M 30.00M 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.: 17.55M 17.55M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-7.49M $-17.94M n/a $-10.44M
Total Maximum Profit: $-7.49M $-17.94M n/a $-10.44M
Max Profit / Current MCap: n/a n/a n/a -2.644
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.05 $-0.11 n/a $-0.07
Total Max Profit Per Share: $-0.05 $-0.11 n/a $-0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $32.97 $23.74 n/a $-9.23
FD Mkt. Cap / Silver Eq.: $0.42 $0.28 n/a $-0.14
FD Mkt. Cap / Per Metal
as % Spot Price:
2.72% 1.92% n/a -0.80%

Future Valuation (Cash Flow & Totals)

Login to view

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.