Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Apollo Silver

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

Symbol Data

Symbol Currency
CVE:APGO CAD
OTCMKTS:APGOD USD

Description

Apollo Silver are a silver focused junior, late stage developer with one mine in development in USA and two exploration properties. They have approximately 250Moz. of silver in the reserves and resources category of which 150Moz. are in the measured and indicated category. They have a market capitalisation of ~C$259.8M which is a rise of roughly 58% over the last three months. As of 09/26/2025 they have no debt and ~C$7.26M cash. They have 55M 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 09/26/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $164.52M $259.80M 10/01/2025
MCap (OS): $130.87M $195.74M 10/01/2025
Total Assets: $7.91M $7.99M 09/26/2025
Total Liabilities: $0.26M $0.26M 09/26/2025
Current Assets: $7.19M $7.26M 09/26/2025
Current Liabilities: $0.17M $0.17M 09/26/2025
Total Debt: $0.00M $0.00M 09/26/2025
Cash: $7.19M $7.26M 09/26/2025
Debt (Net): $-7.19M $-7.26M
Enterprise Value: $157.33M $252.54M 01/01/1978
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: 09/26/2025
Misc 09/26/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 48,522,079 55,000,000 10/01/2025
Shares (FD): 61,000,000 73,000,000 10/01/2025
Insider Ownership: n/a n/a 09/26/2025
Dividend (Annual): n/a n/a 10/01/2025
Company Type: Mostly Silver Mostly Silver never
Group: Developer Developer never
Production ETA: n/a 01/01/2027 09/26/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/26/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/26/2025
Development Phase: none PEA Underway 09/26/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 09/26/2025
Cash Flow Multiple: 3.5 3.5 09/26/2025

Resource Data

GOLD 09/26/2025
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 09/26/2025
Measured & Indicated: n/a n/a 09/26/2025
Inferred: n/a n/a 09/26/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/26/2025
Measured & Indicated: n/a n/a 09/26/2025
Inferred: n/a n/a 09/26/2025
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 09/26/2025
Extra Operating Cost: n/a n/a 09/26/2025
Total: n/a n/a 09/26/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/26/2025
Open Pit (Avg): n/a n/a 09/26/2025
Recovery Rate: n/a n/a 09/26/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/26/2025
Annual Production: n/a n/a 09/26/2025
Cash Cost: n/a n/a 09/26/2025
Extra Operating Cost: n/a n/a 09/26/2025
SILVER 09/26/2025
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 09/26/2025
Measured & Indicated: 150.00M 150.00M 09/26/2025
Inferred: 100.00M 100.00M 09/26/2025
Reserves & Resources: 250.00M 250.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/26/2025
Measured & Indicated: 96.00M 96.00M 09/26/2025
Inferred: 40.00M 40.00M 09/26/2025
Reserves & Resources: 136.00M 136.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/26/2025
Extra Operating Cost: n/a n/a 09/26/2025
Total: $35.00 $35.00 09/26/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/26/2025
Open Pit (Avg): n/a 90.00 g/t 09/26/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/01/2025
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 09/26/2025
Annual Production: 10,000,000oz. 10,000,000oz. 09/26/2025
Cash Cost: $20.00 $20.00 09/26/2025
Extra Operating Cost: $15.00 $15.00 09/26/2025

Property

Last Analysis Data  (09/26/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Cinco de Mayo
100 show
57M oz AG at 120 gpt, plus significant offsets in PB, ZN, and AU.

Size: 25,000 ha
Dev Calico
100 show
comprised of the adjacent Waterloo Property and Langtry Property
170 million oz. (70 gpt).

Needs PEA.

Size: 8,000 ha
Exp Silver District
100 show
8 miles of know viens.

Past producer.

Size: 750 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Cinco de Mayo
100 show
57M oz AG at 120 gpt, plus significant offsets in PB, ZN, and AU.

Size: 25,000 ha
Dev Calico
100 show
comprised of the adjacent Waterloo Property and Langtry Property
170 million oz. (70 gpt).

Needs PEA.

Size: 8,000 ha
Exp Silver District
100 show
8 miles of know viens.

Past producer.

Size: 750 ha

Profitability (by resource)

Proven &
Probable		 09/26/2025
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 09/26/2025
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.): 150.00M 150.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 96.00M 96.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $913.92M $2,669.76M n/a
Total Maximum Profit: $913.92M $2,669.76M n/a
Max Profit / Current MCap: 5.555 10.276 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $14.98 $36.57 n/a
Total Max Profit Per Share: $14.98 $36.57 n/a
Total Free Profit Per Share: $11.23 $31.67 n/a
FD MCap / Gold Eq.: $143.92 $184.03 n/a
FD MCap / Silver Eq.: $1.71 $2.71 n/a
FD MCap / Per Metal
as % Spot Price:		 3.85% 4.31% n/a
EV / Gold Eq.: $137.63 $178.88 n/a
EV / Silver Eq.: $1.64 $2.63 n/a
EV / Per Metal
as % Spot Price:		 3.68% 4.19% n/a

Reserves &
Resources		 09/26/2025
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.): 250.00M 250.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 136.00M 136.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,294.72M $3,782.16M n/a
Total Maximum Profit: $1,294.72M $3,782.16M n/a
Max Profit / Current MCap: 7.870 14.558 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $21.22 $51.81 n/a
Total Max Profit Per Share: $21.22 $51.81 n/a
Total Free Profit Per Share: $17.47 $46.91 n/a
FD MCap / Gold Eq.: $101.59 $129.90 n/a
FD MCap / Silver Eq.: $1.21 $1.91 n/a
FD MCap / Per Metal
as % Spot Price:		 2.72% 3.04% n/a
EV / Gold Eq.: $97.15 $126.27 n/a
EV / Silver Eq.: $1.16 $1.86 n/a
EV / Per Metal
as % Spot Price:		 2.60% 2.96% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults