Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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:APGOF 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 200Moz. of silver in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~C$129.86M which is a rise of roughly 154% over the last eleven months. As of 09/23/2024 they have no debt and ~C$8.71M cash. They have 242M 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 09/23/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $51.04M $129.86M 03/21/2025
MCap (OS): $30.92M $110.66M 03/21/2025
Total Assets: $65.58M $64.45M 09/23/2024
Total Liabilities: $0.27M $0.26M 09/23/2024
Current Assets: $1.48M $8.71M 03/21/2025
Current Liabilities: $0.18M $0.17M 09/23/2024
Total Debt: $0.00M $0.00M 09/23/2024
Cash: $1.48M $8.71M 03/21/2025
Debt (Net): $-1.48M $-8.71M
Enterprise Value: $49.57M $121.15M 11/03/1973
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: 09/23/2024
Misc 09/23/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 174,460,000 242,000,000 03/21/2025
Shares (FD): 288,000,000 284,000,000 03/21/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Developer Developer never
Production ETA: n/a 01/01/2027 09/23/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/23/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/23/2024
Development Phase: none none 03/21/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 04/24/2023
Cash Flow Multiple: 2 2.5 03/21/2025

Resource Data

GOLD 09/23/2024
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 09/23/2024
Measured & Indicated: n/a n/a 09/23/2024
Inferred: n/a n/a 09/23/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/23/2024
Measured & Indicated: n/a n/a 09/23/2024
Inferred: n/a n/a 09/23/2024
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 09/23/2024
Extra Operating Cost: n/a n/a 09/23/2024
Total: n/a n/a 09/23/2024
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 09/23/2024
Open Pit (Avg): n/a n/a 09/16/2023
Recovery Rate: n/a n/a 09/23/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/23/2024
Annual Production: n/a n/a 09/23/2024
Cash Cost: n/a n/a 09/23/2024
Extra Operating Cost: n/a n/a 09/23/2024
SILVER 09/23/2024
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 09/23/2024
Measured & Indicated: 110.00M 100.00M 03/21/2025
Inferred: 100.00M 100.00M 03/21/2025
Reserves & Resources: 210.00M 200.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/23/2024
Measured & Indicated: 70.40M 64.00M 03/21/2025
Inferred: 40.00M 40.00M 03/21/2025
Reserves & Resources: 110.40M 104.00M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/23/2024
Extra Operating Cost: n/a n/a 09/23/2024
Total: $27.00 $30.00 09/23/2024
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 09/23/2024
Open Pit (Avg): n/a 100.00 g/t 09/16/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/21/2025
F
U
T
U
R
E		 Proven & Probable: 150.00M 150.00M 09/23/2024
Annual Production: 8,000,000oz. 7,000,000oz. 03/21/2025
Cash Cost: $15.00 $16.00 03/21/2025
Extra Operating Cost: $12.00 $14.00 03/21/2025

Property

Last Analysis Data  (09/23/2024)
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: 1,180 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: 1,180 ha
Exp Silver District
100 show
8 miles of know viens.

Past producer.

Size: 750 ha

Profitability (by resource)

Proven &
Probable		 09/23/2024
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
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		 09/23/2024
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.): 110.00M 100.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 70.40M 64.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $273.15M $686.72M n/a
Total Maximum Profit: $273.15M $686.72M n/a
Max Profit / Current MCap: 5.351 5.288 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.95 $2.42 n/a
Total Max Profit Per Share: $0.95 $2.42 n/a
Total Free Profit Per Share: $0.71 $1.79 n/a
FD MCap / Gold Eq.: $61.73 $175.82 n/a
FD MCap / Silver Eq.: $0.73 $2.03 n/a
FD MCap / Per Metal
as % Spot Price:		 2.35% 4.98% n/a
EV / Gold Eq.: $59.94 $164.03 n/a
EV / Silver Eq.: $0.70 $1.89 n/a
EV / Per Metal
as % Spot Price:		 2.28% 4.65% n/a

Reserves &
Resources		 09/23/2024
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.): 210.00M 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.: 110.40M 104.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $428.35M $1,115.92M n/a
Total Maximum Profit: $428.35M $1,115.92M n/a
Max Profit / Current MCap: 8.392 8.593 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.49 $3.93 n/a
Total Max Profit Per Share: $1.49 $3.93 n/a
Total Free Profit Per Share: $1.25 $3.30 n/a
FD MCap / Gold Eq.: $39.36 $108.20 n/a
FD MCap / Silver Eq.: $0.46 $1.25 n/a
FD MCap / Per Metal
as % Spot Price:		 1.50% 3.07% n/a
EV / Gold Eq.: $38.22 $100.94 n/a
EV / Silver Eq.: $0.45 $1.16 n/a
EV / Per Metal
as % Spot Price:		 1.45% 2.86% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults