Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Excellon Resources Inc

www: www.excellonresources.com   email: info@excellonresources.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:EXN CAD
OTCMKTS:EXNRF USD

Description

Excellon Resources Inc are a gold and silver focused junior, near-term producer with three exploration properties in Germany, Mexico and USA. They have approximately 1Moz. of gold and 8Moz. of silver in the reserves and resources category of which 0.8Moz. of gold and 3Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$124.39M which is a rise of roughly 55% over the last three months. As of 12/08/2025 they have ~$5M debt and ~$7M cash. They have 335M 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 09/17/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $80.48M $124.39M 12/08/2025
MCap (OS): $48.42M $92.40M 12/08/2025
Total Assets: $40.00M $40.00M 09/17/2025
Total Liabilities: $25.00M $25.00M 09/17/2025
Current Assets: $9.40M $9.40M 09/17/2025
Current Liabilities: $31.40M $31.40M 09/17/2025
Total Debt: $5.50M $5.00M 12/08/2025
Cash: $3.00M $7.00M 12/08/2025
Debt (Net): $2.50M $-2.00M
Enterprise Value: $82.98M $122.39M 11/17/1973
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/17/2025
Misc 09/17/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 222,000,000 335,000,000 12/08/2025
Shares (FD): 369,000,000 451,000,000 12/08/2025
Insider Ownership: 30% 30% 12/08/2025
Dividend (Annual): n/a n/a 12/08/2025
Company Type: Mostly Silver Mostly Silver never
Group: Developer Developer never
Production ETA: n/a 06/01/2026 09/17/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/17/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/17/2025
Development Phase: PEA Released PEA Released 09/17/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Developer: Near-term Producer
 20
Developer: Near-term Producer
 09/17/2025
Cash Flow Multiple: 8 10 12/08/2025

Resource Data

GOLD 09/17/2025
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 09/17/2025
Measured & Indicated: 0.80M 0.80M 09/17/2025
Inferred: 0.20M 0.20M 09/17/2025
Reserves & Resources: 1.00M 1.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/17/2025
Measured & Indicated: 0.51M 0.51M 09/17/2025
Inferred: 0.08M 0.08M 09/17/2025
Reserves & Resources: 0.59M 0.59M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $750 $750 09/17/2025
Extra Operating Cost: $350 $350 09/17/2025
Total: $1,100 $1,100 09/17/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/17/2025
Open Pit (Avg): n/a 0.60 g/t 09/17/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 12/08/2025
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 09/17/2025
Annual Production: n/a n/a 09/17/2025
Cash Cost: $0 $0 09/17/2025
Extra Operating Cost: $0 $0 09/17/2025
SILVER 09/17/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.50M 2.50M 09/17/2025
Measured & Indicated: 3.00M 3.00M 09/17/2025
Inferred: 5.00M 5.00M 09/17/2025
Reserves & Resources: 8.00M 8.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.25M 2.25M 09/17/2025
Measured & Indicated: 2.61M 2.61M 09/17/2025
Inferred: 2.25M 2.25M 09/17/2025
Reserves & Resources: 4.86M 4.86M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 09/17/2025
Extra Operating Cost: n/a n/a 09/17/2025
Total: $26.00 $25.00 09/17/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): 500.00 g/t 500.00 g/t 09/17/2025
Open Pit (Avg): n/a n/a 09/17/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/08/2025
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 09/17/2025
Annual Production: 2,000,000oz. 1,500,000oz. 12/08/2025
Cash Cost: $16.00 $15.00 12/08/2025
Extra Operating Cost: $10.00 $10.00 09/17/2025

Property

Last Analysis Data  (09/17/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silver City
100 show
Past production area.

36-kilometer strike.

High grade.

Size: 16,000 ha
Exp Evolucion
100 show
Early exploration

Size: 30,000 ha
Exp Kilgore
100 show
900,000 oz deposit at .5 gpt.

Plus more good drill results.

At least 1 million oz.

Size: 5,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silver City
100 show
Past production area.

36-kilometer strike.

High grade.

Size: 16,000 ha
Exp Evolucion
100 show
Early exploration

Size: 30,000 ha
Exp Kilgore
100 show
900,000 oz deposit at .5 gpt.

Plus more good drill results.

At least 1 million oz.

Size: 5,000 ha

Profitability (by resource)

Proven &
Probable		 09/17/2025
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.): 2.50M 2.50M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 2.25M 2.25M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $35.93M $86.63M n/a
Total Maximum Profit: $35.93M $86.63M n/a
Max Profit / Current MCap: 0.446 0.696 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.10 $0.19 n/a
Total Max Profit Per Share: $0.10 $0.19 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $3,134.53 $3,726.46 n/a
FD MCap / Silver Eq.: $35.77 $55.29 n/a
FD MCap / Per Metal
as % Spot Price:		 85.22% 87.07% n/a
EV / Gold Eq.: $3,231.91 $3,666.55 n/a
EV / Silver Eq.: $36.88 $54.40 n/a
EV / Per Metal
as % Spot Price:		 87.87% 85.67% n/a
Measured &
Indicated		 09/17/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 95.90% 94.73% n/a
Percentage Silver: 4.10% 5.27% n/a
Total (Gold Eq. Oz.): 0.83M 0.84M n/a
Total (Silver Eq. Oz.): 73.11M 56.92M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.55M n/a
Silver Eq. Oz.: 47.48M 37.12M n/a
Maximum Profit (Gold): $1,319.99M $1,628.21M n/a
Maximum Profit (Silver): $41.68M $100.49M n/a
Total Maximum Profit: $1,361.67M $1,728.69M n/a
Max Profit / Current MCap: 16.920 13.897 n/a
Max Profit Per Share (Gold): $3.58 $3.61 n/a
Max Profit Per Share (Silver): $0.11 $0.22 n/a
Total Max Profit Per Share: $3.69 $3.83 n/a
Total Free Profit Per Share: $3.39 $3.45 n/a
FD MCap / Gold Eq.: $148.54 $225.87 n/a
FD MCap / Silver Eq.: $1.69 $3.35 n/a
FD MCap / Per Metal
as % Spot Price:		 4.04% 5.28% n/a
EV / Gold Eq.: $153.15 $222.24 n/a
EV / Silver Eq.: $1.75 $3.30 n/a
EV / Per Metal
as % Spot Price:		 4.16% 5.19% n/a

Reserves &
Resources		 09/17/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 91.64% 89.39% n/a
Percentage Silver: 8.36% 10.61% n/a
Total (Gold Eq. Oz.): 1.09M 1.12M n/a
Total (Silver Eq. Oz.): 95.64M 75.40M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.65M 0.66M n/a
Silver Eq. Oz.: 56.74M 44.76M n/a
Maximum Profit (Gold): $1,526.24M $1,882.61M n/a
Maximum Profit (Silver): $77.61M $187.11M n/a
Total Maximum Profit: $1,603.86M $2,069.72M n/a
Max Profit / Current MCap: 19.929 16.638 n/a
Max Profit Per Share (Gold): $4.14 $4.17 n/a
Max Profit Per Share (Silver): $0.21 $0.41 n/a
Total Max Profit Per Share: $4.35 $4.59 n/a
Total Free Profit Per Share: $4.05 $4.21 n/a
FD MCap / Gold Eq.: $124.30 $187.31 n/a
FD MCap / Silver Eq.: $1.42 $2.78 n/a
FD MCap / Per Metal
as % Spot Price:		 3.38% 4.38% n/a
EV / Gold Eq.: $128.16 $184.30 n/a
EV / Silver Eq.: $1.46 $2.73 n/a
EV / Per Metal
as % Spot Price:		 3.48% 4.31% n/a

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.     ×