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

Excellon Resources Inc

www: www.excellonresources.com   email: info@excellonresources.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:EXN CAD
OTCMKTS:EXNRF USD

Description

Excellon Resources Inc are a gold and silver focused junior, late stage developer with one producing mine in Mexico and four exploration properties. Currently they produce roughly per year. They have approximately 1Moz. of gold and 20Moz. of silver in the reserves and resources category of which 0.8Moz. of gold and 10Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$14M which is a rise of roughly 318% over the last eight months. As of 10/09/2023 they have ~$6M debt and ~$1M cash. They have 99M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 10/09/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $3.35M $14.00M 03/29/2024 $10.65M
Total Assets: $34.00M $34.00M 10/09/2023 $0.00M
Total Liabilities: $44.50M $44.50M 10/09/2023 $0.00M
Current Assets: $9.40M $9.40M 10/09/2023 $0.00M
Current Liabilities: $31.40M $31.40M 10/09/2023 $0.00M
Total Debt: $5.50M $5.50M 10/09/2023 $0.00M
Cash: $1.00M $1.00M 10/09/2023 $0.00M
Enterprise Value: $7.85M $18.50M 08/02/1970 $10.65M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 10/09/2023 n/a
Misc 10/09/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 49,000,000 99,000,000 03/29/2024 50,000,000
Shares (FD): 51,000,000 101,000,000 03/29/2024 50,000,000
Insider Ownership: n/a 29% 03/29/2024 29%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 10/09/2023 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
10/09/2023 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
10/09/2023 0
Initial CapEx (Outstanding): n/a n/a 10/09/2023 n/a
Funding Option: n/a n/a 10/09/2023 n/a
Documentation: none FS 03/29/2024 n/a
Future MCap Modifier: 0.05
Developer: Early Development
0.05
Developer: Early Development
10/09/2023 0
Cash Flow Multiplier: 2 2 10/09/2023 0.00

Resource Data

GOLD 10/09/2023
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 10/09/2023 0.00M
Measured & Indicated: 0.80M 0.80M 10/09/2023 0.00M
Inferred: 0.20M 0.20M 10/09/2023 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 10/09/2023 0.00M
Measured & Indicated: 0.51M 0.51M 10/09/2023 0.00M
Inferred: 0.08M 0.08M 10/09/2023 0.00M
Reserves & Resources: 0.59M 0.59M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/09/2023 $0.00
Extra Operating Cost: n/a n/a 10/09/2023 $0.00
G
R
A
D
E
Underground (Avg): 0.60 g/t n/a 10/09/2023 n/a
Open Pit (Avg): n/a 0.60 g/t 10/09/2023 0.60 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/29/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 0.80M 0.80M 10/09/2023 0.00M
Annual Production: 50,000oz. 50,000oz. 10/09/2023 0oz.
Cash Cost: $1,100 $1,100 10/09/2023 $0
Extra Operating Cost: $500 $500 10/09/2023 $0
SILVER 10/09/2023
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 10/09/2023 0.00M
Measured & Indicated: 10.00M 10.00M 10/09/2023 0.00M
Inferred: 10.00M 10.00M 10/09/2023 0.00M
Reserves & Resources: 20.00M 20.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: n/a n/a 10/09/2023 0.00M
Measured & Indicated: 7.20M 7.20M 10/09/2023 0.00M
Inferred: 4.50M 4.50M 10/09/2023 0.00M
Reserves & Resources: 11.70M 11.70M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/09/2023 $0.00
Extra Operating Cost: n/a n/a 10/09/2023 $0.00
G
R
A
D
E
Underground (Avg): 400.00 g/t 400.00 g/t 10/09/2023 n/a
Open Pit (Avg): n/a n/a 10/09/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/29/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 15.00M 15.00M 10/09/2023 0.00M
Annual Production: 1,000,000oz. 1,000,000oz. 10/09/2023 0oz.
Cash Cost: $15.00 $15.00 10/09/2023 $0.00
Extra Operating Cost: $12.00 $12.00 10/09/2023 $0.00

Property

Last Analysis Data  (10/09/2023)
Stage Name Owned Au Ag Cu Notes
Exp Silver City 100% show
Past production area.

36-kilometer strike.

High grade.
Prod Platosa 100% show
Highest grade mine in mexico at 25 opt.
Exp Evolucion 100% show
Early exploration
Exp Kilgore 100% show
900,000 oz deposit at .5 gpt.

Plus more good drill results.

At least 1 million oz.
Exp Oakley 0% n/a
Total Land Package Size (ha): 51,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Silver City 100% show
Past production area.

36-kilometer strike.

High grade.
Prod Platosa 100% show
Highest grade mine in mexico at 25 opt.
Exp Evolucion 100% show
Early exploration
Exp Kilgore 100% show
900,000 oz deposit at .5 gpt.

Plus more good drill results.

At least 1 million oz.
Exp Oakley 0% n/a
Total Land Package Size (ha): 51,000  

Profitability (by resource)

Proven &
Probable
10/09/2023
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 $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:
n/a n/a n/a 0.00%
Measured &
Indicated
10/09/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 87.19% 86.03% n/a -1.16%
Percentage Silver: 12.81% 13.97% n/a 1.16%
Total (Gold Eq. Oz.): 0.92M 0.93M n/a 0.01M
Total (Silver Eq. Oz.): 78.09M 71.61M n/a -6.48M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.60M 0.61M n/a 0.01M
Silver Eq. Oz.: 50.78M 46.63M n/a -4.15M
Maximum Profit (Gold): $133.38M $375.45M n/a $242.07M
Maximum Profit (Silver): $-37.01M $23.76M n/a $60.77M
Total Maximum Profit: $96.37M $399.21M n/a $302.84M
Max Profit / Current MCap: 28.741 28.517 n/a -0.225
Max Profit Per Share (Gold): $2.62 $3.72 n/a $1.10
Max Profit Per Share (Silver): $-0.73 $0.24 n/a $0.96
Total Max Profit Per Share: $1.89 $3.95 n/a $2.06
Total Free Profit Per Share: $1.80 $3.76 n/a $1.96
FD MCap / Gold Eq.: $5.62 $23.12 n/a $17.50
FD MCap / Silver Eq.: $0.07 $0.30 n/a $0.23
FD MCap / Per Metal
as % Spot Price:
0.30% 0.99% n/a 0.69%

Reserves &
Resources
10/09/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 80.97% 79.38% n/a -1.59%
Percentage Silver: 19.03% 20.62% n/a 1.59%
Total (Gold Eq. Oz.): 1.23M 1.26M n/a 0.02M
Total (Silver Eq. Oz.): 105.11M 97.01M n/a -8.10M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.73M 0.74M n/a 0.01M
Silver Eq. Oz.: 62.08M 57.29M n/a -4.80M
Maximum Profit (Gold): $154.22M $434.11M n/a $279.90M
Maximum Profit (Silver): $-60.14M $38.61M n/a $98.75M
Total Maximum Profit: $94.08M $472.72M n/a $378.65M
Max Profit / Current MCap: 28.058 33.768 n/a 5.710
Max Profit Per Share (Gold): $3.02 $4.30 n/a $1.27
Max Profit Per Share (Silver): $-1.18 $0.38 n/a $1.56
Total Max Profit Per Share: $1.84 $4.68 n/a $2.84
Total Free Profit Per Share: $1.75 $4.49 n/a $2.74
FD MCap / Gold Eq.: $4.60 $18.82 n/a $14.22
FD MCap / Silver Eq.: $0.05 $0.24 n/a $0.19
FD MCap / Per Metal
as % Spot Price:
0.25% 0.81% n/a 0.56%

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.     ×