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: Emerging Mid-tier 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
CVE:AGX CAD
OTCMKTS:AGXPF USD

Description

Silver X Mining are a silver focused junior, emerging mid-tier producer with one producing mine in Peru and two exploration properties. Currently they produce roughly 1.2Moz. of silver per year. They have approximately 103Moz. of silver in the reserves and resources category of which 15Moz. are in the measured and indicated category. They have a market capitalisation of ~C$31.38M which is a fall of roughly 39% over the last ten months. As of 07/02/2024 they have ~C$1M debt and ~C$1.45M cash. They have 235M 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 07/02/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $51.36M $31.38M 02/27/2025
Total Assets: $47.36M $47.04M 07/02/2024
Total Liabilities: $18.21M $18.09M 07/02/2024
Current Assets: $4.37M $4.34M 07/02/2024
Current Liabilities: $8.74M $8.68M 07/02/2024
Total Debt: $1.09M $1.09M 07/02/2024
Cash: $1.46M $1.45M 07/02/2024
Enterprise Value: $50.99M $31.01M 12/25/1970
Cash Flow: $4.90M $0.55M never
Cash Flow Multiple: 10.48 56.84 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/02/2024
Misc 07/02/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 201,000,000 235,000,000 02/27/2025
Shares (FD): 266,000,000 299,000,000 02/27/2025
Insider Ownership: n/a 25% 04/22/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 07/02/2024
Production (Gold Eq Oz.): (guess) 
17,730		 (guess) 
12,052		 04/22/2025
Production (Silver Eq Oz.): (guess) 
1,400,000		 (guess) 
1,200,000		 04/22/2025
Initial CapEx (Outstanding): n/a n/a 07/02/2024
Funding Option: n/a n/a 07/02/2024
Documentation: none PRODUCER 04/22/2025
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 07/02/2023
Cash Flow Multiplier: 5 5 02/27/2025

Resource Data

GOLD 07/02/2024
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 07/02/2024
Measured & Indicated: n/a n/a 07/02/2024
Inferred: n/a n/a 07/02/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/02/2024
Measured & Indicated: n/a n/a 07/02/2024
Inferred: n/a n/a 07/02/2024
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 07/02/2024
Extra Operating Cost: n/a n/a 07/02/2024
Total: n/a n/a 07/02/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/02/2024
Open Pit (Avg): n/a n/a 07/02/2023
Recovery Rate: n/a n/a 07/02/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/02/2024
Annual Production: n/a n/a 07/02/2024
Cash Cost: n/a n/a 07/02/2024
Extra Operating Cost: n/a n/a 07/02/2024
SILVER 07/02/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 20.00M 20.00M 07/02/2024
Measured & Indicated: 35.00M 15.00M 04/09/2025
Inferred: 120.00M 88.00M 04/09/2025
Reserves & Resources: 155.00M 103.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 16.00M 16.00M 07/02/2024
Measured & Indicated: 25.60M 12.80M 04/09/2025
Inferred: 48.00M 35.20M 04/09/2025
Reserves & Resources: 73.60M 48.00M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,400,000oz.		 (guess) 
1,200,000oz.		 04/22/2025
Cash Cost: $16.00 $20.00 04/22/2025
Extra Operating Cost: $10.00 $12.00 04/22/2025
Total: $26.00 $32.00 04/22/2025
Margin (Free Cash Flow): $3.50 (11.86%) $0.46 (1.42%)
G
R
A
D
E		 Underground (Avg): 300.00 g/t 240.00 g/t 04/22/2025
Open Pit (Avg): n/a n/a 07/02/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/22/2025
F
U
T
U
R
E		 Proven & Probable: 100.00M 75.00M 04/09/2025
Annual Production: 4,000,000oz. 4,000,000oz. 04/22/2025
Cash Cost: $17.00 $22.00 04/22/2025
Extra Operating Cost: $11.00 $13.00 04/22/2025

Property

Last Analysis Data  (07/02/2024)
Stage Name Owned Au Ag Cu Notes
Prod Nueva Recuperada 100% show
150 million oz AGEQ (300 gpt)

75 million oz AG at 120 gpt

Producing 2 million oz AGEQ
Exp Coriorcco 100% show
Early Exploration
Exp Las Antas 100% show
Early Exploration
Total Land Package Size (ha): 18,400  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Nueva Recuperada 100% show
150 million oz AGEQ (300 gpt)

75 million oz AG at 120 gpt

Producing 2 million oz AGEQ
Exp Coriorcco 100% show
Early Exploration
Exp Las Antas 100% show
Early Exploration
Total Land Package Size (ha): 18,400  

Profitability (by resource)

Proven &
Probable		 07/02/2024
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.): 20.00M 20.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 16.00M 16.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $56.00M $7.36M n/a
Total Maximum Profit: $56.00M $7.36M n/a
Max Profit / Current MCap: 1.090 0.235 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.21 $0.02 n/a
Total Max Profit Per Share: $0.21 $0.02 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $253.46 $195.26 n/a
FD MCap / Silver Eq.: $3.21 $1.96 n/a
FD MCap / Per Metal
as % Spot Price:		 10.88% 6.04% n/a
Measured &
Indicated		 07/02/2024
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.): 35.00M 15.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 25.60M 12.80M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $89.60M $5.89M n/a
Total Maximum Profit: $89.60M $5.89M n/a
Max Profit / Current MCap: 1.745 0.188 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.34 $0.02 n/a
Total Max Profit Per Share: $0.34 $0.02 n/a
Total Free Profit Per Share: $0.07 $0.00 n/a
FD MCap / Gold Eq.: $158.41 $244.07 n/a
FD MCap / Silver Eq.: $2.01 $2.45 n/a
FD MCap / Per Metal
as % Spot Price:		 6.80% 7.55% n/a

Reserves &
Resources		 07/02/2024
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.): 155.00M 103.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 73.60M 48.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $257.60M $22.08M n/a
Total Maximum Profit: $257.60M $22.08M n/a
Max Profit / Current MCap: 5.016 0.704 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.97 $0.07 n/a
Total Max Profit Per Share: $0.97 $0.07 n/a
Total Free Profit Per Share: $0.70 $0.00 n/a
FD MCap / Gold Eq.: $55.10 $65.09 n/a
FD MCap / Silver Eq.: $0.70 $0.65 n/a
FD MCap / Per Metal
as % Spot Price:		 2.37% 2.01% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults