Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Aftermath Silver

www: aftermathsilver.com   email: info@aftermathsilver.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:AAG CAD
OTCMKTS:AAGFF USD

Description

Aftermath Silver are a silver focused junior, late stage developer with one mine in development in Peru and one exploration property. They have approximately 400Moz. of silver in the reserves and resources category of which 200Moz. are in the measured and indicated category. They have a market capitalisation of ~$201.14M which is a rise of roughly 79% over the last seven months. As of 12/06/2024 they have no debt and ~$10M cash. They have 305M 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 12/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $112.46M $201.14M 06/26/2025
Total Assets: $12.00M $12.00M 12/06/2024
Total Liabilities: $2.00M $2.00M 12/06/2024
Current Assets: $10.00M $10.00M 12/06/2024
Current Liabilities: $2.00M $2.00M 12/06/2024
Total Debt: $0.00M $0.00M 12/06/2024
Cash: $10.00M $10.00M 12/06/2024
Enterprise Value: $102.46M $191.14M 01/22/1976
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes Yes 12/06/2024
Misc 12/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 287,657,119 305,000,000 06/26/2025
Shares (FD): 347,917,768 336,000,000 06/26/2025
Insider Ownership: n/a 35% 06/26/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 01/01/2029 12/06/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/06/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/06/2024
Initial CapEx (Outstanding): n/a n/a 12/06/2024
Funding Option: n/a n/a 12/06/2024
Documentation: none none 06/26/2025
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.05
Developer: Early Development
 02/15/2025
Cash Flow Multiplier: 2.5 2.5 05/23/2024

Resource Data

GOLD 12/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/06/2024
Measured & Indicated: n/a n/a 12/06/2024
Inferred: n/a n/a 12/06/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/06/2024
Measured & Indicated: n/a n/a 12/06/2024
Inferred: n/a n/a 12/06/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/06/2024
Extra Operating Cost: n/a n/a 12/06/2024
Total: n/a n/a 12/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/06/2024
Open Pit (Avg): n/a n/a 12/08/2023
Recovery Rate: n/a n/a 12/06/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/06/2024
Annual Production: n/a n/a 12/06/2024
Cash Cost: n/a n/a 12/06/2024
Extra Operating Cost: n/a n/a 12/06/2024
SILVER 12/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/06/2024
Measured & Indicated: 200.00M 200.00M 12/06/2024
Inferred: 200.00M 200.00M 12/06/2024
Reserves & Resources: 400.00M 400.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/06/2024
Measured & Indicated: 128.00M 128.00M 12/06/2024
Inferred: 80.00M 80.00M 12/06/2024
Reserves & Resources: 208.00M 208.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/06/2024
Extra Operating Cost: n/a n/a 12/06/2024
Total: $27.00 $27.00 12/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/06/2024
Open Pit (Avg): n/a 1,500.00 g/t 12/06/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/26/2025
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 12/06/2024
Annual Production: 10,000,000oz. 10,000,000oz. 12/06/2024
Cash Cost: $15.00 $15.00 12/06/2024
Extra Operating Cost: $12.00 $12.00 12/06/2024

Property

Last Analysis Data  (12/06/2024)
Stage Name Owned Au Ag Cu Notes
Exp Challacollo 100% show
45 million oz resource (180 gpt)

5% NSR

Needs a PEA.
Dev Berenguela 100% show
140 million oz at 65 gpt

Copper, manganese, zinc offsets

The manganese (4%) of the deposit) is worth around $1500 per ton

2.5M tons x $1500 = $4B in-situ.
140M oz x $30 = $4B in-situ.
The copper and zinc are worth around $3B in-situ.
Total: $15B in-situ x 10% = $1.5B

At 3500 tpd, that would be around 6M oz AGEQ at $1500 MN/ton
Total Land Package Size (ha): 36,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Challacollo 100% show
45 million oz resource (180 gpt)

5% NSR

Needs a PEA.
Dev Berenguela 100% show
140 million oz at 65 gpt

Copper, manganese, zinc offsets

The manganese (4%) of the deposit) is worth around $1500 per ton

2.5M tons x $1500 = $4B in-situ.
140M oz x $30 = $4B in-situ.
The copper and zinc are worth around $3B in-situ.
Total: $15B in-situ x 10% = $1.5B

At 3500 tpd, that would be around 6M oz AGEQ at $1500 MN/ton
Total Land Package Size (ha): 36,500  

Profitability (by resource)

Proven &
Probable		 12/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 12/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 200.00M 200.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 128.00M 128.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $504.32M $1,363.20M n/a
Total Maximum Profit: $504.32M $1,363.20M n/a
Max Profit / Current MCap: 4.484 6.777 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.45 $4.06 n/a
Total Max Profit Per Share: $1.45 $4.06 n/a
Total Free Profit Per Share: $0.99 $3.24 n/a
FD MCap / Gold Eq.: $74.76 $138.53 n/a
FD MCap / Silver Eq.: $0.88 $1.57 n/a
FD MCap / Per Metal
as % Spot Price:		 2.84% 4.17% n/a

Reserves &
Resources		 12/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 400.00M 400.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 208.00M 208.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $819.52M $2,215.20M n/a
Total Maximum Profit: $819.52M $2,215.20M n/a
Max Profit / Current MCap: 7.287 11.013 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $2.36 $6.59 n/a
Total Max Profit Per Share: $2.36 $6.59 n/a
Total Free Profit Per Share: $1.90 $5.77 n/a
FD MCap / Gold Eq.: $46.00 $85.25 n/a
FD MCap / Silver Eq.: $0.54 $0.97 n/a
FD MCap / Per Metal
as % Spot Price:		 1.75% 2.57% n/a

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.     ×