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
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:EXN CAD
OTCMKTS:EXNRF USD

Description

Excellon Resources Inc are a gold focused junior, late stage developer with three exploration properties in Germany, Mexico and USA. They have approximately 1Moz. of gold in the reserves and resources category of which 0.8Moz. are in the measured and indicated category. They have a market capitalisation of ~$13.27M which is a rise of roughly 19% over the last seven months. As of 10/06/2024 they have ~$6M debt and ~$1M cash. They have 115M 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 10/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $11.11M $13.27M 10/06/2024
Total Assets: $34.00M $34.00M 10/06/2024
Total Liabilities: $44.50M $44.50M 10/06/2024
Current Assets: $9.40M $9.40M 10/06/2024
Current Liabilities: $31.40M $31.40M 10/06/2024
Total Debt: $5.50M $5.50M 10/06/2024
Cash: $1.00M $1.00M 10/06/2024
Enterprise Value: $15.61M $17.77M 07/25/1970
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: 10/06/2024
Misc 10/06/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 114,602,785 114,602,785 10/06/2024
Shares (FD): 131,000,000 131,000,000 10/06/2024
Insider Ownership: n/a 29% 10/06/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 01/01/2028 10/06/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 10/06/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 10/06/2024
Initial CapEx (Outstanding): n/a n/a 10/06/2024
Funding Option: n/a n/a 10/06/2024
Documentation: none PEA 10/06/2024
Future MCap Modifier: 0.05
Developer: Early Development
 0.05
Developer: Early Development
 10/09/2023
Cash Flow Multiplier: 2 2 10/09/2023

Resource Data

GOLD 10/06/2024
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 10/06/2024
Measured & Indicated: 0.80M 0.80M 10/06/2024
Inferred: 0.20M 0.20M 10/06/2024
Reserves & Resources: 1.00M 1.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/06/2024
Measured & Indicated: 0.51M 0.51M 10/06/2024
Inferred: 0.08M 0.08M 10/06/2024
Reserves & Resources: 0.59M 0.59M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 10/06/2024
Extra Operating Cost: n/a n/a 10/06/2024
Total: $1,650 $1,650 10/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/06/2024
Open Pit (Avg): n/a 0.60 g/t 10/09/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/06/2024
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 10/06/2024
Annual Production: 50,000oz. 50,000oz. 10/06/2024
Cash Cost: $1,100 $1,100 10/06/2024
Extra Operating Cost: $550 $550 10/06/2024
SILVER 10/06/2024
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 10/06/2024
Measured & Indicated: n/a n/a 10/06/2024
Inferred: n/a n/a 10/06/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/06/2024
Measured & Indicated: n/a n/a 10/06/2024
Inferred: n/a n/a 10/06/2024
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 10/06/2024
Extra Operating Cost: n/a n/a 10/06/2024
Total: n/a n/a 10/06/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 10/06/2024
Open Pit (Avg): n/a n/a 10/09/2023
Recovery Rate: n/a n/a 10/06/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/06/2024
Annual Production: n/a n/a 10/06/2024
Cash Cost: n/a n/a 10/06/2024
Extra Operating Cost: n/a n/a 10/06/2024

Property

Last Analysis Data  (10/06/2024)
Stage Name Owned Au Ag Cu Notes
Exp Silver City 100% show
Past production area.

36-kilometer strike.

High grade.
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.
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.
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.
Total Land Package Size (ha): 51,000  

Profitability (by resource)

Proven &
Probable		 10/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 10/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.80M 0.80M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.51M 0.51M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $513.48M $808.40M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $513.48M $808.40M n/a
Max Profit / Current MCap: 46.225 60.908 n/a
Max Profit Per Share (Gold): $3.92 $6.17 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.92 $6.17 n/a
Total Free Profit Per Share: $3.80 $6.03 n/a
FD MCap / Gold Eq.: $21.70 $25.92 n/a
FD MCap / Silver Eq.: $0.26 $0.26 n/a
FD MCap / Per Metal
as % Spot Price:		 0.82% 0.80% n/a

Reserves &
Resources		 10/06/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.00M 1.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.59M 0.59M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $593.72M $934.71M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $593.72M $934.71M n/a
Max Profit / Current MCap: 53.448 70.425 n/a
Max Profit Per Share (Gold): $4.53 $7.14 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.53 $7.14 n/a
Total Free Profit Per Share: $4.42 $7.00 n/a
FD MCap / Gold Eq.: $18.76 $22.42 n/a
FD MCap / Silver Eq.: $0.23 $0.23 n/a
FD MCap / Per Metal
as % Spot Price:		 0.71% 0.69% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults