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

Kuya Silver Corp

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

Symbol Data

Symbol Currency
CNSX:KUYA CAD
OTCMKTS:KUYAF USD

Description

Kuya Silver Corp are a silver focused junior, small producer with three exploration properties in Canada and Peru. They have approximately 14Moz. of silver in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$153.08M which is a rise of roughly 108% over the last three months. As of 10/21/2025 they have no debt and ~C$13.79M cash. They have 168M shares outstanding and trade on the Canadian Securities Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 10/21/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $73.75M $153.08M 01/06/2026
MCap (OS): $53.00M $115.85M 01/06/2026
Total Assets: $19.24M $26.86M 01/06/2026
Total Liabilities: $2.28M $2.32M 10/21/2025
Current Assets: $6.41M $13.79M 01/06/2026
Current Liabilities: $1.07M $1.09M 10/21/2025
Total Debt: $0.00M $0.00M 10/21/2025
Cash: $6.41M $13.79M 01/06/2026
Debt (Net): $-6.41M $-13.79M
Enterprise Value: $67.33M $139.29M 06/01/1974
Cash Flow: $24.89M $66.17M never
Cash Flow Multiple: 2.96 2.31 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 10/21/2025
Misc 10/21/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 143,000,000 168,000,001 01/06/2026
Shares (FD): 199,000,000 222,000,000 01/06/2026
Insider Ownership: 30% 30% 01/06/2026
Dividend (Annual): n/a n/a 01/06/2026
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a 01/01/2022 10/21/2025
Production (Gold Eq Oz.): (guess) 
17,841		 (guess) 
26,692		 10/21/2025
Production (Silver Eq Oz.): (guess) 
1,500,000		 (guess) 
1,500,000		 10/21/2025
Development Phase: Producer (Single Mine) Producer (Single Mine) 10/21/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 10/21/2025
Cash Flow Multiple: 10 10 10/21/2025

Resource Data

GOLD 10/21/2025
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 10/21/2025
Measured & Indicated: n/a n/a 10/21/2025
Inferred: n/a n/a 10/21/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/21/2025
Measured & Indicated: n/a n/a 10/21/2025
Inferred: n/a n/a 10/21/2025
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 10/21/2025
Extra Operating Cost: n/a n/a 10/21/2025
Total: n/a n/a 10/21/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): $4,133.70 $5,735.18
EV / Production (AuEq): $3,774.18 $5,218.50
G
R
A
D
E		 Underground (Avg): n/a n/a 10/21/2025
Open Pit (Avg): n/a n/a 10/21/2025
Recovery Rate: n/a n/a 10/21/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/21/2025
Annual Production: n/a n/a 10/21/2025
Cash Cost: n/a n/a 10/21/2025
Extra Operating Cost: n/a n/a 10/21/2025
SILVER 10/21/2025
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 10/21/2025
Measured & Indicated: 6.00M 6.00M 10/21/2025
Inferred: 8.00M 8.00M 10/21/2025
Reserves & Resources: 14.00M 14.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/21/2025
Measured & Indicated: 4.08M 4.08M 10/21/2025
Inferred: 3.40M 3.40M 10/21/2025
Reserves & Resources: 7.48M 7.48M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,500,000oz.		 10/21/2025
Cash Cost: $20.00 $20.00 10/21/2025
Extra Operating Cost: $15.00 $15.00 10/21/2025
Total: $35.00 $35.00 10/21/2025
Margin (Free Cash Flow): $16.59 (32.16%) $44.11 (55.76%)
MCap / Production (AgEq): $49.17 $102.06
EV / Production (AgEq): $44.89 $92.86
G
R
A
D
E		 Underground (Avg): 300.00 g/t 300.00 g/t 10/21/2025
Open Pit (Avg): n/a n/a 10/21/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 10/21/2025
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 10/21/2025
Annual Production: 2,000,000oz. 2,000,000oz. 10/21/2025
Cash Cost: $18.00 $18.00 10/21/2025
Extra Operating Cost: $12.00 $12.00 10/21/2025

Property

Last Analysis Data  (10/21/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silver Kings
100 show
Drilling a discovery

Size: 13,000 ha
Exp Bethania
100 show
Small resource. Exploration potential.

Past producing mine for 40 years.

Lost of known veins.

Size: 4,300 ha
Exp Carmelita
100 show
Early exploration

Size: 800 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silver Kings
100 show
Drilling a discovery

Size: 13,000 ha
Exp Bethania
100 show
Small resource. Exploration potential.

Past producing mine for 40 years.

Lost of known veins.

Size: 4,300 ha
Exp Carmelita
100 show
Early exploration

Size: 800 ha

Profitability (by resource)

Proven &
Probable		 10/21/2025
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		 10/21/2025
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.): 6.00M 6.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 4.08M 4.08M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $67.69M $179.97M n/a
Total Maximum Profit: $67.69M $179.97M n/a
Max Profit / Current MCap: 0.918 1.176 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.34 $0.81 n/a
Total Max Profit Per Share: $0.34 $0.81 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,519.74 $2,108.52 n/a
FD MCap / Silver Eq.: $18.08 $37.52 n/a
FD MCap / Per Metal
as % Spot Price:		 35.04% 47.43% n/a
EV / Gold Eq.: $1,387.57 $1,918.56 n/a
EV / Silver Eq.: $16.50 $34.14 n/a
EV / Per Metal
as % Spot Price:		 31.99% 43.16% n/a

Reserves &
Resources		 10/21/2025
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.): 14.00M 14.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 7.48M 7.48M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $124.09M $329.94M n/a
Total Maximum Profit: $124.09M $329.94M n/a
Max Profit / Current MCap: 1.683 2.155 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.62 $1.49 n/a
Total Max Profit Per Share: $0.62 $1.49 n/a
Total Free Profit Per Share: $0.10 $0.54 n/a
FD MCap / Gold Eq.: $828.95 $1,150.10 n/a
FD MCap / Silver Eq.: $9.86 $20.47 n/a
FD MCap / Per Metal
as % Spot Price:		 19.11% 25.87% n/a
EV / Gold Eq.: $756.85 $1,046.49 n/a
EV / Silver Eq.: $9.00 $18.62 n/a
EV / Per Metal
as % Spot Price:		 17.45% 23.54% 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.     ×