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

Silver X Mining

www: silverx-mining.com   email: info@silverx-mining.com
Category: Junior: Emerging Mid-tier 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, emerging mid-tier producer with one producing mine in Peru and two exploration properties. Currently they produce roughly 1.4Moz. of silver per year. They have approximately 155Moz. of silver in the reserves and resources category of which 35Moz. are in the measured and indicated category. They have a market capitalisation of ~C$48.72M which is a rise of roughly 33% over the last twelve months. As of 07/02/2023 they have ~C$1M debt and ~C$1.46M cash. They have 194M 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 07/02/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $36.75M $48.72M 04/05/2024 $11.97M
Total Assets: $49.03M $47.48M 07/02/2023 $-1.54M
Total Liabilities: $18.86M $18.26M 07/02/2023 $-0.59M
Current Assets: $4.53M $4.38M 07/02/2023 $-0.14M
Current Liabilities: $9.05M $8.77M 07/02/2023 $-0.29M
Total Debt: $1.13M $1.10M 07/02/2023 $-0.04M
Cash: $1.51M $1.46M 07/02/2023 $-0.05M
Enterprise Value: $36.37M $48.35M 07/14/1971 $11.98M
Cash Flow: $-0.43M $6.41M never $6.84M
Cash Flow Multiple: 0.00 7.60 never 7.60
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 07/02/2023 n/a
Misc 07/02/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 158,000,000 194,000,000 04/05/2024 36,000,000
Shares (FD): 174,000,000 234,000,000 04/05/2024 60,000,000
Insider Ownership: n/a 30% 05/16/2024 30%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 07/02/2023 n/a
Production (Gold Eq Oz.): (guess) 
21,339
(guess) 
17,844
04/24/2024 -3,495
Production (Silver Eq Oz.): (guess) 
1,800,000
(guess) 
1,400,000
04/24/2024 -400,000
Initial CapEx (Outstanding): n/a n/a 07/02/2023 n/a
Funding Option: n/a n/a 07/02/2023 n/a
Documentation: none PRODUCER 05/16/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
0.1
Producer: Weak
07/02/2023 0
Cash Flow Multiplier: 4 4 04/05/2024 0.00

Resource Data

GOLD 07/02/2023
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 07/02/2023 0.00M
Measured & Indicated: n/a n/a 07/02/2023 0.00M
Inferred: n/a n/a 07/02/2023 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 07/02/2023 0.00M
Measured & Indicated: n/a n/a 07/02/2023 0.00M
Inferred: n/a n/a 07/02/2023 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 07/02/2023 $0.00
Extra Operating Cost: n/a n/a 07/02/2023 $0.00
Total: n/a n/a 07/02/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 07/02/2023 n/a
Open Pit (Avg): n/a n/a 07/02/2023 n/a
Recovery Rate: n/a n/a 07/02/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 07/02/2023 0.00M
Annual Production: n/a n/a 07/02/2023 n/a
Cash Cost: n/a n/a 07/02/2023 n/a
Extra Operating Cost: n/a n/a 07/02/2023 n/a
SILVER 07/02/2023
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 07/02/2023 0.00M
Measured & Indicated: 35.00M 35.00M 07/02/2023 0.00M
Inferred: 120.00M 120.00M 07/02/2023 0.00M
Reserves & Resources: 155.00M 155.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 16.00M 16.00M 07/02/2023 0.00M
Measured & Indicated: 25.60M 25.60M 07/02/2023 0.00M
Inferred: 48.00M 48.00M 07/02/2023 0.00M
Reserves & Resources: 73.60M 73.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
1,800,000oz.
(guess) 
1,400,000oz.
04/24/2024 -400,000oz.
Cash Cost: $14.00 $15.00 05/16/2024 $1.00
Extra Operating Cost: $9.00 $10.00 05/16/2024 $1.00
Total: $23.00 $25.00 05/16/2024 $2.00
Margin (Free Cash Flow): $-0.24 $4.58 (15.48%) $4.82
G
R
A
D
E
Underground (Avg): 300.00 g/t 300.00 g/t 07/02/2023 n/a
Open Pit (Avg): n/a n/a 07/02/2023 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/16/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 100.00M 100.00M 07/02/2023 0.00M
Annual Production: 6,000,000oz. 4,000,000oz. 05/16/2024 -2,000,000oz.
Cash Cost: $15.00 $17.00 05/16/2024 $2.00
Extra Operating Cost: $11.00 $11.00 07/02/2023 $0.00

Property

Last Analysis Data  (07/02/2023)
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
07/02/2023
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): $-3.84M $73.28M n/a $77.12M
Total Maximum Profit: $-3.84M $73.28M n/a $77.12M
Max Profit / Current MCap: n/a 1.504 n/a 1.609
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.02 $0.31 n/a $0.34
Total Max Profit Per Share: $-0.02 $0.31 n/a $0.34
Total Free Profit Per Share: $0.00 $0.03 n/a $0.03
FD MCap / Gold Eq.: $193.74 $238.89 n/a $45.15
FD MCap / Silver Eq.: $2.30 $3.04 n/a $0.75
FD MCap / Per Metal
as % Spot Price:
10.09% 10.29% n/a 0.20%
Measured &
Indicated
07/02/2023
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 0.03M
Total (Silver Eq. Oz.): 35.00M 35.00M 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.: 25.60M 25.60M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-6.14M $117.25M n/a $123.39M
Total Maximum Profit: $-6.14M $117.25M n/a $123.39M
Max Profit / Current MCap: n/a 2.407 n/a 2.574
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.04 $0.50 n/a $0.54
Total Max Profit Per Share: $-0.04 $0.50 n/a $0.54
Total Free Profit Per Share: $0.00 $0.22 n/a $0.22
FD MCap / Gold Eq.: $121.08 $149.31 n/a $28.22
FD MCap / Silver Eq.: $1.44 $1.90 n/a $0.47
FD MCap / Per Metal
as % Spot Price:
6.31% 6.43% n/a 0.13%

Reserves &
Resources
07/02/2023
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 0.14M
Total (Silver Eq. Oz.): 155.00M 155.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a 0.07M
Silver Eq. Oz.: 73.60M 73.60M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $-17.66M $337.09M n/a $354.75M
Total Maximum Profit: $-17.66M $337.09M n/a $354.75M
Max Profit / Current MCap: n/a 6.919 n/a 7.400
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $-0.10 $1.44 n/a $1.54
Total Max Profit Per Share: $-0.10 $1.44 n/a $1.54
Total Free Profit Per Share: $0.00 $1.16 n/a $1.16
FD MCap / Gold Eq.: $42.12 $51.93 n/a $9.82
FD MCap / Silver Eq.: $0.50 $0.66 n/a $0.16
FD MCap / Per Metal
as % Spot Price:
2.19% 2.24% n/a 0.04%

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.     ×