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

Equity Metals Corp

www: equitymetalscorporation.com   email: ir@mnxltd.com
Category: Junior: Project Generator
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:EQTY CAD
OTCMKTS:EQMEF USD

Description

Equity Metals Corp are a silver focused junior, project generator with one exploration property in Canada. They have approximately 84Moz. of silver in the reserves and resources category of which 62Moz. are in the measured and indicated category. They have a market capitalisation of ~C$51.56M which is a fall of roughly 34% over the last three months. As of 12/23/2025 they have no debt and ~C$1.46M cash. They have 231M 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 12/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $78.71M $51.56M 12/23/2025
MCap (OS): $70.71M $46.32M 12/23/2025
Total Assets: $2.92M $2.92M 12/23/2025
Total Liabilities: $0.07M $0.07M 12/23/2025
Current Assets: $1.46M $1.46M 12/23/2025
Current Liabilities: $0.07M $0.07M 12/23/2025
Total Debt: $0.00M $0.00M 12/23/2025
Cash: $1.46M $1.46M 12/23/2025
Debt (Net): $-1.46M $-1.46M
Enterprise Value: $77.25M $50.10M
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: 12/23/2025
Misc 12/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 230,861,798 230,861,798 12/23/2025
Shares (FD): 257,000,000 257,000,000 12/23/2025
Insider Ownership: n/a n/a 12/23/2025
Dividend (Annual): n/a n/a 12/23/2025
Company Type: Mostly Silver Mostly Silver never
Group: Explorer Explorer never
Production ETA: n/a n/a 12/23/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/23/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/23/2025
Development Phase: Advanced Drilling Advanced Drilling 12/23/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 12/23/2025
Cash Flow Multiple: none none 12/23/2025

Resource Data

GOLD 12/23/2025
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 12/23/2025
Measured & Indicated: n/a n/a 12/23/2025
Inferred: n/a n/a 12/23/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/23/2025
Measured & Indicated: n/a n/a 12/23/2025
Inferred: n/a n/a 12/23/2025
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 12/23/2025
Extra Operating Cost: n/a n/a 12/23/2025
Total: n/a n/a 12/23/2025
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 12/23/2025
Open Pit (Avg): n/a n/a 12/23/2025
Recovery Rate: n/a n/a 12/23/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/23/2025
Annual Production: n/a n/a 12/23/2025
Cash Cost: n/a n/a 12/23/2025
Extra Operating Cost: n/a n/a 12/23/2025
SILVER 12/23/2025
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 12/23/2025
Measured & Indicated: 62.00M 62.00M 12/23/2025
Inferred: 22.00M 22.00M 12/23/2025
Reserves & Resources: 84.00M 84.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/23/2025
Measured & Indicated: 42.16M 42.16M 12/23/2025
Inferred: 9.35M 9.35M 12/23/2025
Reserves & Resources: 51.51M 51.51M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $10.00 $10.00 12/23/2025
Extra Operating Cost: $6.00 $6.00 12/23/2025
Total: $16.00 $16.00 12/23/2025
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): 450.00 g/t 450.00 g/t 12/23/2025
Open Pit (Avg): n/a n/a 12/23/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/23/2025
F
U
T
U
R
E		 Proven & Probable: 85.00M 85.00M 12/23/2025
Annual Production: n/a n/a 12/23/2025
Cash Cost: n/a n/a 12/23/2025
Extra Operating Cost: n/a n/a 12/23/2025

Property

Last Analysis Data  (12/23/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silver Queen
100 show
30 million oz of AG
85 million oz of AGEQ (AU, CU, PB, ZN)

500 gpt AGEQ

Size: 18,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silver Queen
100 show
30 million oz of AG
85 million oz of AGEQ (AU, CU, PB, ZN)

500 gpt AGEQ

Size: 18,000 ha

Profitability (by resource)

Proven &
Probable		 12/23/2025
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		 12/23/2025
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.): 62.00M 62.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 42.16M 42.16M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,314.16M $2,532.97M n/a
Total Maximum Profit: $2,314.16M $2,532.97M n/a
Max Profit / Current MCap: 29.400 49.127 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $9.00 $9.86 n/a
Total Max Profit Per Share: $9.00 $9.86 n/a
Total Free Profit Per Share: $8.58 $9.58 n/a
FD MCap / Gold Eq.: $117.36 $77.82 n/a
FD MCap / Silver Eq.: $1.87 $1.22 n/a
FD MCap / Per Metal
as % Spot Price:		 2.63% 1.61% n/a
EV / Gold Eq.: $115.19 $75.62 n/a
EV / Silver Eq.: $1.83 $1.19 n/a
EV / Per Metal
as % Spot Price:		 2.58% 1.56% n/a

Reserves &
Resources		 12/23/2025
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.): 84.00M 84.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 51.51M 51.51M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $2,827.38M $3,094.72M n/a
Total Maximum Profit: $2,827.38M $3,094.72M n/a
Max Profit / Current MCap: 35.921 60.022 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $11.00 $12.04 n/a
Total Max Profit Per Share: $11.00 $12.04 n/a
Total Free Profit Per Share: $10.58 $11.77 n/a
FD MCap / Gold Eq.: $96.06 $63.69 n/a
FD MCap / Silver Eq.: $1.53 $1.00 n/a
FD MCap / Per Metal
as % Spot Price:		 2.16% 1.32% n/a
EV / Gold Eq.: $94.28 $61.89 n/a
EV / Silver Eq.: $1.50 $0.97 n/a
EV / Per Metal
as % Spot Price:		 2.12% 1.28% 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.     ×