Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 using 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 16Moz. 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$29.78M which is a fall of roughly 22% over the last seven months. As of 10/07/2024 they have no debt and ~C$1.45M cash. They have 105M 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 10/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $38.21M $29.78M 10/07/2024
Total Assets: $19.91M $19.54M 10/07/2024
Total Liabilities: $2.36M $2.32M 10/07/2024
Current Assets: $2.21M $2.17M 10/07/2024
Current Liabilities: $1.11M $1.09M 10/07/2024
Total Debt: $0.00M $0.00M 10/07/2024
Cash: $1.47M $1.45M 10/07/2024
Enterprise Value: $36.74M $28.34M 11/24/1970
Cash Flow: $14.79M $15.89M never
Cash Flow Multiple: 2.58 1.87 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 10/07/2024
Misc 10/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 104,501,729 104,501,729 10/07/2024
Shares (FD): 152,427,266 152,427,266 10/07/2024
Insider Ownership: n/a 30% 10/07/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 01/01/2022 10/07/2024
Production (Gold Eq Oz.): (guess) 
18,064		 (guess) 
15,084		 10/07/2024
Production (Silver Eq Oz.): (guess) 
1,500,000		 (guess) 
1,500,000		 10/07/2024
Initial CapEx (Outstanding): n/a n/a 10/07/2024
Funding Option: n/a n/a 10/07/2024
Documentation: none PRODUCER 10/07/2024
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 05/21/2024
Cash Flow Multiplier: 8 8 10/07/2024

Resource Data

GOLD 10/07/2024
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 10/07/2024
Measured & Indicated: n/a n/a 10/07/2024
Inferred: n/a n/a 10/07/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/07/2024
Measured & Indicated: n/a n/a 10/07/2024
Inferred: n/a n/a 10/07/2024
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 10/07/2024
Extra Operating Cost: n/a n/a 10/07/2024
Total: n/a n/a 10/07/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/07/2024
Open Pit (Avg): n/a n/a 10/02/2023
Recovery Rate: n/a n/a 10/07/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/07/2024
Annual Production: n/a n/a 10/07/2024
Cash Cost: n/a n/a 10/07/2024
Extra Operating Cost: n/a n/a 10/07/2024
SILVER 10/07/2024
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 10/07/2024
Measured & Indicated: 6.00M 6.00M 10/07/2024
Inferred: 10.00M 10.00M 10/07/2024
Reserves & Resources: 16.00M 16.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/07/2024
Measured & Indicated: 4.08M 4.08M 10/07/2024
Inferred: 4.25M 4.25M 10/07/2024
Reserves & Resources: 8.33M 8.33M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,500,000oz.		 10/07/2024
Cash Cost: $12.00 $12.00 10/07/2024
Extra Operating Cost: $10.00 $10.00 10/07/2024
Total: $22.00 $22.00 10/07/2024
Margin (Free Cash Flow): $9.86 (30.95%) $10.59 (32.49%)
G
R
A
D
E		 Underground (Avg): 250.00 g/t 250.00 g/t 10/07/2024
Open Pit (Avg): n/a n/a 10/02/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 10/07/2024
F
U
T
U
R
E		 Proven & Probable: 20.00M 20.00M 10/07/2024
Annual Production: 2,000,000oz. 2,000,000oz. 10/07/2024
Cash Cost: $15.00 $15.00 10/07/2024
Extra Operating Cost: $10.00 $10.00 10/07/2024

Property

Last Analysis Data  (10/07/2024)
Stage Name Owned Au Ag Cu Notes
Exp Silver Kings 100% show
Drilling a discovery
Exp Bethania 100% show
Small resource. Exploration potential.

Past producing mine for 40 years.

Lost of known veins.
Exp Carmelita 100% show
Early exploration
Total Land Package Size (ha): 18,100  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Silver Kings 100% show
Drilling a discovery
Exp Bethania 100% show
Small resource. Exploration potential.

Past producing mine for 40 years.

Lost of known veins.
Exp Carmelita 100% show
Early exploration
Total Land Package Size (ha): 18,100  

Profitability (by resource)

Proven &
Probable		 10/07/2024
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		 10/07/2024
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.): 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): $40.23M $43.21M n/a
Total Maximum Profit: $40.23M $43.21M n/a
Max Profit / Current MCap: 1.053 1.451 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.26 $0.28 n/a
Total Max Profit Per Share: $0.26 $0.28 n/a
Total Free Profit Per Share: $0.00 $0.01 n/a
FD MCap / Gold Eq.: $777.75 $725.93 n/a
FD MCap / Silver Eq.: $9.37 $7.30 n/a
FD MCap / Per Metal
as % Spot Price:		 29.40% 22.40% n/a

Reserves &
Resources		 10/07/2024
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.): 16.00M 16.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 8.33M 8.33M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $82.13M $88.21M n/a
Total Maximum Profit: $82.13M $88.21M n/a
Max Profit / Current MCap: 2.149 2.962 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.54 $0.58 n/a
Total Max Profit Per Share: $0.54 $0.58 n/a
Total Free Profit Per Share: $0.20 $0.31 n/a
FD MCap / Gold Eq.: $380.94 $355.56 n/a
FD MCap / Silver Eq.: $4.59 $3.58 n/a
FD MCap / Per Metal
as % Spot Price:		 14.40% 10.97% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults