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

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$53.55M which is a fall of roughly 27% over the last two weeks. As of 10/21/2025 they have no debt and ~C$6.37M cash. They have 143M 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
Change
Item Value Value Updated Value
MCap (FD): $73.75M $53.55M 10/21/2025 $-20.20M
MCap (OS): $53.00M $38.48M 10/21/2025 $-14.52M
Total Assets: $19.24M $19.12M 10/21/2025 $-0.12M
Total Liabilities: $2.28M $2.27M 10/21/2025 $-0.01M
Current Assets: $6.41M $6.37M 10/21/2025 $-0.04M
Current Liabilities: $1.07M $1.06M 10/21/2025 $-0.01M
Total Debt: $0.00M $0.00M 10/21/2025 $0.00M
Cash: $6.41M $6.37M 10/21/2025 $-0.04M
Debt (Net): $-6.41M $-6.37M $0.04M
Enterprise Value: $67.33M $47.18M 06/30/1971 $-20.16M
Cash Flow: $24.89M $19.26M never $-5.63M
Cash Flow Multiple: 2.96 2.78 never -0.18
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 10/21/2025 n/a
Misc 10/21/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 143,000,000 143,000,000 10/21/2025 0
Shares (FD): 199,000,000 199,000,000 10/21/2025 0
Insider Ownership: 30% 30% 10/21/2025 n/a
Dividend (Annual): n/a n/a 10/21/2025 n/a
Company Type: Mostly Silver Mostly Silver never n/a
Group: Producer Producer never n/a
Production ETA: n/a 01/01/2022 10/21/2025 n/a
Production (Gold Eq Oz.): (guess) 
17,841		 (guess) 
18,069		 10/21/2025 228
Production (Silver Eq Oz.): (guess) 
1,500,000		 (guess) 
1,500,000		 10/21/2025 0
Development Phase: Producer (Single Mine) Producer (Single Mine) 10/21/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 10/21/2025 0
Cash Flow Multiple: 10 10 10/21/2025 0.00

Resource Data

GOLD 10/21/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 10/21/2025 0.00M
Measured & Indicated: n/a n/a 10/21/2025 0.00M
Inferred: n/a n/a 10/21/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/21/2025 0.00M
Measured & Indicated: n/a n/a 10/21/2025 0.00M
Inferred: n/a n/a 10/21/2025 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/21/2025 $0.00
Extra Operating Cost: n/a n/a 10/21/2025 $0.00
Total: n/a n/a 10/21/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): $4,133.70 $2,963.57 $-1,170.13
EV / Production (AuEq): $3,774.18 $2,610.86 $-1,163.32
G
R
A
D
E		 Underground (Avg): n/a n/a 10/21/2025 n/a
Open Pit (Avg): n/a n/a 10/21/2025 n/a
Recovery Rate: n/a n/a 10/21/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/21/2025 0.00M
Annual Production: n/a n/a 10/21/2025 n/a
Cash Cost: n/a n/a 10/21/2025 n/a
Extra Operating Cost: n/a n/a 10/21/2025 n/a
SILVER 10/21/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 10/21/2025 0.00M
Measured & Indicated: 6.00M 6.00M 10/21/2025 0.00M
Inferred: 8.00M 8.00M 10/21/2025 0.00M
Reserves & Resources: 14.00M 14.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/21/2025 0.00M
Measured & Indicated: 4.08M 4.08M 10/21/2025 0.00M
Inferred: 3.40M 3.40M 10/21/2025 0.00M
Reserves & Resources: 7.48M 7.48M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,500,000oz.		 10/21/2025 0oz.
Cash Cost: $20.00 $20.00 10/21/2025 $0.00
Extra Operating Cost: $15.00 $15.00 10/21/2025 $0.00
Total: $35.00 $35.00 10/21/2025 $0.00
Margin (Free Cash Flow): $16.59 (32.16%) $12.84 (26.84%) $-3.75
MCap / Production (AgEq): $49.17 $35.70 $-13.47
EV / Production (AgEq): $44.89 $31.45 $-13.44
G
R
A
D
E		 Underground (Avg): 300.00 g/t 300.00 g/t 10/21/2025 n/a
Open Pit (Avg): n/a n/a 10/21/2025 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 10/21/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 10/21/2025 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 10/21/2025 0oz.
Cash Cost: $18.00 $18.00 10/21/2025 $0.00
Extra Operating Cost: $12.00 $12.00 10/21/2025 $0.00

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
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 10/21/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): 6.00M 6.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: 4.08M 4.08M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $67.69M $52.39M n/a $-15.30M
Total Maximum Profit: $67.69M $52.39M n/a $-15.30M
Max Profit / Current MCap: 0.918 0.978 n/a 0.061
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.34 $0.26 n/a $-0.08
Total Max Profit Per Share: $0.34 $0.26 n/a $-0.08
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,519.74 $1,089.55 n/a $-430.19
FD MCap / Silver Eq.: $18.08 $13.12 n/a $-4.95
FD MCap / Per Metal
as % Spot Price:		 35.04% 27.43% n/a -7.60%
EV / Gold Eq.: $1,387.57 $959.88 n/a $-427.69
EV / Silver Eq.: $16.50 $11.56 n/a $-4.94
EV / Per Metal
as % Spot Price:		 31.99% 24.17% n/a -7.82%

Reserves &
Resources		 10/21/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): 14.00M 14.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: 7.48M 7.48M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $124.09M $96.04M n/a $-28.05M
Total Maximum Profit: $124.09M $96.04M n/a $-28.05M
Max Profit / Current MCap: 1.683 1.794 n/a 0.111
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.62 $0.48 n/a $-0.14
Total Max Profit Per Share: $0.62 $0.48 n/a $-0.14
Total Free Profit Per Share: $0.10 $0.10 n/a $0.00
FD MCap / Gold Eq.: $828.95 $594.30 n/a $-234.65
FD MCap / Silver Eq.: $9.86 $7.16 n/a $-2.70
FD MCap / Per Metal
as % Spot Price:		 19.11% 14.96% n/a -4.15%
EV / Gold Eq.: $756.85 $523.57 n/a $-233.29
EV / Silver Eq.: $9.00 $6.31 n/a $-2.70
EV / Per Metal
as % Spot Price:		 17.45% 13.18% n/a -4.27%

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.     ×