Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Silver X Mining

www: www.silverxmining.com   email: info@silverx-mining.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:AGX CAD
OTCMKTS:AGXPF USD

Description

Silver X Mining are a silver focused junior, small producer with one producing mine in Peru and two exploration properties. Currently they produce roughly 800koz. of silver per year. They have approximately 100Moz. of silver in the reserves and resources category of which 25Moz. are in the measured and indicated category. They have a market capitalisation of ~C$106.97M which is a rise of roughly 91% over the last three months. As of 08/01/2025 they have ~C$1M debt and ~C$10.62M cash. They have 258M 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 08/01/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $55.97M $106.97M 09/15/2025 $51.00M
MCap (OS): $46.75M $83.13M 09/15/2025 $36.38M
Total Assets: $46.99M $46.03M 08/01/2025 $-0.96M
Total Liabilities: $18.07M $17.70M 08/01/2025 $-0.37M
Current Assets: $4.34M $10.62M 09/15/2025 $6.29M
Current Liabilities: $8.67M $8.50M 08/01/2025 $-0.18M
Total Debt: $1.08M $1.06M 08/01/2025 $-0.02M
Cash: $1.45M $10.62M 09/15/2025 $9.18M
Debt (Net): $-0.36M $-9.56M $-9.20M
Enterprise Value: $55.61M $97.41M 02/01/1973 $41.80M
Cash Flow: $3.70M $10.14M never $6.45M
Cash Flow Multiple: 15.14 10.55 never -4.60
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 08/01/2025 n/a
Misc 08/01/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 223,000,000 258,000,000 09/15/2025 35,000,000
Shares (FD): 267,000,000 332,000,000 09/15/2025 65,000,000
Insider Ownership: n/a 20% 10/11/2025 20%
Dividend (Annual): n/a n/a 10/11/2025 n/a
Company Type: Mostly Silver Mostly Silver never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 08/01/2025 n/a
Production (Gold Eq Oz.): (guess) 
8,914		 (guess) 
9,609		 08/01/2025 695
Production (Silver Eq Oz.): (guess) 
800,000		 (guess) 
800,000		 08/01/2025 0
Development Phase: none Producer (Single Mine) 08/29/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 08/01/2025 0
Cash Flow Multiple: 6 7 10/11/2025 1.00

Resource Data

GOLD 08/01/2025
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 08/01/2025 0.00M
Measured & Indicated: n/a n/a 08/01/2025 0.00M
Inferred: n/a n/a 08/01/2025 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 08/01/2025 0.00M
Measured & Indicated: n/a n/a 08/01/2025 0.00M
Inferred: n/a n/a 08/01/2025 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 08/01/2025 $0.00
Extra Operating Cost: n/a n/a 08/01/2025 $0.00
Total: n/a n/a 08/01/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): $6,278.66 $11,132.48 $4,853.82
EV / Production (AuEq): $6,238.11 $10,137.58 $3,899.47
G
R
A
D
E		 Underground (Avg): n/a n/a 08/01/2025 n/a
Open Pit (Avg): n/a n/a 07/02/2023 n/a
Recovery Rate: n/a n/a 08/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/01/2025 0.00M
Annual Production: n/a n/a 08/01/2025 n/a
Cash Cost: n/a n/a 08/01/2025 n/a
Extra Operating Cost: n/a n/a 08/01/2025 n/a
SILVER 08/01/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 20.00M 20.00M 08/01/2025 0.00M
Measured & Indicated: 25.00M 25.00M 08/01/2025 0.00M
Inferred: 75.00M 75.00M 08/01/2025 0.00M
Reserves & Resources: 100.00M 100.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 16.00M 16.00M 08/01/2025 0.00M
Measured & Indicated: 19.20M 19.20M 08/01/2025 0.00M
Inferred: 30.00M 30.00M 08/01/2025 0.00M
Reserves & Resources: 49.20M 49.20M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
800,000oz.		 (guess) 
800,000oz.		 08/01/2025 0oz.
Cash Cost: $20.00 $23.00 08/29/2025 $3.00
Extra Operating Cost: $12.00 $12.00 08/01/2025 $0.00
Total: $32.00 $35.00 08/29/2025 $3.00
Margin (Free Cash Flow): $4.62 (12.62%) $12.68 (26.59%) $8.06
MCap / Production (AgEq): $69.96 $133.72 $63.75
EV / Production (AgEq): $69.51 $121.77 $52.26
G
R
A
D
E		 Underground (Avg): 120.00 g/t 120.00 g/t 08/01/2025 n/a
Open Pit (Avg): n/a n/a 07/02/2023 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/11/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 75.00M 75.00M 08/01/2025 0.00M
Annual Production: 3,000,000oz. 4,000,000oz. 09/12/2025 1,000,000oz.
Cash Cost: $22.00 $23.00 10/11/2025 $1.00
Extra Operating Cost: $14.00 $12.00 09/12/2025 $-2.00

Property

Last Analysis Data  (08/01/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Nueva Recuperada
100 show
180 million oz AGEQ (300 gpt)

100 million oz AG at 120 gpt

Producing 2 million oz AGEQ

Size: 15,000 ha
Exp Coriorcco
100 show
Early Exploration

Size: 2,000 ha
Exp Las Antas
100 show
Early Exploration

Size: 1,400 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Nueva Recuperada
100 show
180 million oz AGEQ (300 gpt)

100 million oz AG at 120 gpt

Producing 2 million oz AGEQ

Size: 15,000 ha
Exp Coriorcco
100 show
Early Exploration

Size: 2,000 ha
Exp Las Antas
100 show
Early Exploration

Size: 1,400 ha

Profitability (by resource)

Proven &
Probable		 08/01/2025
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 0.02M
Total (Silver Eq. Oz.): 20.00M 20.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.01M
Silver Eq. Oz.: 16.00M 16.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $73.92M $202.88M n/a $128.96M
Total Maximum Profit: $73.92M $202.88M n/a $128.96M
Max Profit / Current MCap: 1.321 1.897 n/a 0.576
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.28 $0.61 n/a $0.33
Total Max Profit Per Share: $0.28 $0.61 n/a $0.33
Total Free Profit Per Share: $0.00 $0.16 n/a $0.16
FD MCap / Gold Eq.: $313.93 $556.62 n/a $242.69
FD MCap / Silver Eq.: $3.50 $6.69 n/a $3.19
FD MCap / Per Metal
as % Spot Price:		 9.55% 14.02% n/a 4.47%
EV / Gold Eq.: $311.91 $506.88 n/a $194.97
EV / Silver Eq.: $3.48 $6.09 n/a $2.61
EV / Per Metal
as % Spot Price:		 9.49% 12.77% n/a 3.28%
Measured &
Indicated		 08/01/2025
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 0.02M
Total (Silver Eq. Oz.): 25.00M 25.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.02M
Silver Eq. Oz.: 19.20M 19.20M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $88.70M $243.46M n/a $154.75M
Total Maximum Profit: $88.70M $243.46M n/a $154.75M
Max Profit / Current MCap: 1.585 2.276 n/a 0.691
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.33 $0.73 n/a $0.40
Total Max Profit Per Share: $0.33 $0.73 n/a $0.40
Total Free Profit Per Share: $0.04 $0.28 n/a $0.24
FD MCap / Gold Eq.: $261.61 $463.85 n/a $202.24
FD MCap / Silver Eq.: $2.92 $5.57 n/a $2.66
FD MCap / Per Metal
as % Spot Price:		 7.96% 11.69% n/a 3.72%
EV / Gold Eq.: $259.92 $422.40 n/a $162.48
EV / Silver Eq.: $2.90 $5.07 n/a $2.18
EV / Per Metal
as % Spot Price:		 7.91% 10.64% n/a 2.73%

Reserves &
Resources		 08/01/2025
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 0.09M
Total (Silver Eq. Oz.): 100.00M 100.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.04M
Silver Eq. Oz.: 49.20M 49.20M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $227.30M $623.86M n/a $396.55M
Total Maximum Profit: $227.30M $623.86M n/a $396.55M
Max Profit / Current MCap: 4.061 5.832 n/a 1.771
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.85 $1.88 n/a $1.03
Total Max Profit Per Share: $0.85 $1.88 n/a $1.03
Total Free Profit Per Share: $0.56 $1.42 n/a $0.86
FD MCap / Gold Eq.: $102.09 $181.02 n/a $78.92
FD MCap / Silver Eq.: $1.14 $2.17 n/a $1.04
FD MCap / Per Metal
as % Spot Price:		 3.11% 4.56% n/a 1.45%
EV / Gold Eq.: $101.43 $164.84 n/a $63.41
EV / Silver Eq.: $1.13 $1.98 n/a $0.85
EV / Per Metal
as % Spot Price:		 3.09% 4.15% n/a 1.07%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults