Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Silver X Mining

www: silverx-mining.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:WRPSF 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 1.5Moz. of silver per year. They have approximately 70Moz. of silver in the reserves and resources category They have a market capitalisation of ~C$32.3M which is a fall of roughly 25% over the last four months. As of 07/01/2021 they have ~C$6M debt and ~C$9.69M cash. They have 115M 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 07/01/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $43.35M $32.30M 07/01/2021 $-11.05M
Total Assets: $11.29M $11.31M 07/01/2021 $0.01M
Total Liabilities: $8.07M $8.08M 07/01/2021 $0.01M
Current Assets: $9.68M $9.69M 07/01/2021 $0.01M
Current Liabilities: $1.61M $1.62M 07/01/2021 $0.00M
Total Debt: $5.65M $5.65M 07/01/2021 $0.01M
Cash: $9.68M $9.69M 07/01/2021 $0.01M
Enterprise Value: $39.32M $28.27M 11/23/1970 $-11.05M
Cash Flow: $5.26M $2.57M never $-2.69M
Cash Flow Multiple: 8.24 12.56 never 4.32
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 07/01/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 07/01/2021 0.00%
Misc 07/01/2021
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 115,000,000 115,000,000 07/01/2021 0
Shares (FD): 125,000,000 125,000,000 07/01/2021 0
Insider Ownership: n/a 25% 07/03/2021 25%
Company Type: Mostly Gold Mostly Silver never n/a
Production ETA: n/a n/a 07/01/2021 n/a
Production (Gold Eq Oz.): (guess) 
21,977
(guess) 
19,824
07/01/2021 -2,153
Production (Silver Eq Oz.): (guess) 
1,500,000
(guess) 
1,500,000
07/01/2021 0
Initial CapEx (Outstanding): n/a n/a 07/01/2021 n/a
Funding Option: n/a n/a 07/01/2021 n/a
Documentation: none PRODUCER 07/03/2021 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 07/01/2021
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 07/01/2021 0.00M
Measured & Indicated: n/a n/a 07/01/2021 0.00M
Inferred: n/a n/a 07/01/2021 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 07/01/2021 0.00M
Measured & Indicated: n/a n/a 07/01/2021 0.00M
Inferred: n/a n/a 07/01/2021 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 07/01/2021 $0.00
Extra Operating Cost: n/a n/a 07/01/2021 $0.00
Average Grade: n/a n/a 07/01/2021 n/a
Recovery Rate: n/a n/a 07/01/2021 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/01/2021 0.00M
Annual Production: n/a n/a 07/01/2021 n/a
Cash Cost: n/a n/a 07/01/2021 n/a
Extra Operating Cost: n/a n/a 07/01/2021 n/a
SILVER 07/01/2021
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 10.00M 10.00M 07/01/2021 0.00M
Measured & Indicated: n/a n/a 07/01/2021 0.00M
Inferred: 70.00M 70.00M 07/01/2021 0.00M
Reserves & Resources: 70.00M 70.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 8.00M 8.00M 07/01/2021 0.00M
Measured & Indicated: n/a n/a 07/01/2021 0.00M
Inferred: 28.00M 28.00M 07/01/2021 0.00M
Reserves & Resources: 29.60M 29.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,500,000oz.
(guess) 
1,500,000oz.
07/01/2021 0oz.
Cash Cost: $11.00 $11.00 07/01/2021 $0.00
Extra Operating Cost: $10.00 $10.00 07/01/2021 $0.00
Average Grade: 120.00 g/t 120.00 g/t 07/01/2021 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 07/03/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 40.00M 40.00M 07/01/2021 0.00M
Annual Production: 3,000,000oz. 3,000,000oz. 07/01/2021 0oz.
Cash Cost: $11.00 $11.00 07/01/2021 $0.00
Extra Operating Cost: $10.00 $10.00 07/01/2021 $0.00

Property

Last Analysis Data  (07/01/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Peru, Peru Nueva Recuperada 100% (guess) 15,000 n/a show
60 million oz AGEQ

Producing 1.5 million oz AGEQ.
Exploration Peru, Peru Coriorcco 100% (guess) 2,000 n/a show
Early Exploration
Exploration Peru, Peru Las Antas 100% (guess) 1,400 n/a show
Early Exploration
Total Land Package Size (ha): 18,400  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Peru, Peru Nueva Recuperada 100% (guess) 15,000 n/a show
60 million oz AGEQ

Producing 1.5 million oz AGEQ.
Exploration Peru, Peru Coriorcco 100% (guess) 2,000 n/a show
Early Exploration
Exploration Peru, Peru Las Antas 100% (guess) 1,400 n/a show
Early Exploration
Total Land Package Size (ha): 18,400  

Profitability (by resource)

Proven &
Probable
07/01/2021
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 -0.01M
Total (Silver Eq. Oz.): 10.00M 10.00M 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.: 8.00M 8.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $28.06M $13.72M n/a $-14.34M
Total Maximum Profit: $28.06M $13.72M n/a $-14.34M
Max Profit / Current MCap: 0.647 0.425 n/a -0.222
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.22 $0.11 n/a $-0.11
Total Max Profit Per Share: $0.22 $0.11 n/a $-0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $369.89 $305.55 n/a $-64.34
FD Mkt. Cap / Silver Eq.: $5.42 $4.04 n/a $-1.38
FD Mkt. Cap / Per Metal
as % Spot Price:
20.84% 17.22% n/a -3.62%
Measured &
Indicated
07/01/2021
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 $-2.87M
Total Maximum Profit: n/a n/a n/a $-2.87M
Max Profit / Current MCap: 0.129 0.085 n/a -0.044
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $-0.02
Total Max Profit Per Share: n/a n/a n/a $-0.02
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $-321.70
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $-6.91
FD Mkt. Cap / Per Metal
as % Spot Price:
n/a n/a n/a -18.08%

Reserves &
Resources
07/01/2021
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 -0.10M
Total (Silver Eq. Oz.): 70.00M 70.00M 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.: 29.60M 29.60M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $103.81M $50.76M n/a $-53.04M
Total Maximum Profit: $103.81M $50.76M n/a $-53.04M
Max Profit / Current MCap: 2.394 1.571 n/a -0.823
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.83 $0.41 n/a $-0.42
Total Max Profit Per Share: $0.83 $0.41 n/a $-0.42
Total Free Profit Per Share: $0.40 $0.09 n/a $-0.31
FD Mkt. Cap / Gold Eq.: $99.97 $82.58 n/a $-17.39
FD Mkt. Cap / Silver Eq.: $1.46 $1.09 n/a $-0.37
FD Mkt. Cap / Per Metal
as % Spot Price:
5.63% 4.65% n/a -0.98%

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.     ×