Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSE:EXN
USD
TSE:EXN
CAD
Description
Excellon Resources Inc. are a gold and silver focused junior, emerging mid-tier producer with one producing mine in Mexico and exploration properties. Currently they produce roughly 1,000koz. of silver per year. They have approximately 1Moz. of gold and 30Moz. 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 ~$103M which is a fall of roughly 11% over the last three months. As of 10/12/2020 they have ~$13M debt and ~$10M cash. They have 32M shares outstanding and trade on the Toronto Stock Exchange and the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
10/12/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$115.77M
$103.00M
10/12/2020
$-12.77M
Total Assets:
$48.00M
$48.00M
10/12/2020
$0.00M
Total Liabilities:
$25.00M
$25.00M
10/12/2020
$0.00M
Current Assets:
$15.00M
$15.00M
10/12/2020
$0.00M
Current Liabilities:
$9.00M
$9.00M
10/12/2020
$0.00M
Total Debt:
$13.00M
$13.00M
10/12/2020
$0.00M
Cash:
$10.00M
$10.00M
10/12/2020
$0.00M
Enterprise Value:
$118.77M
$106.00M
05/11/1973
$-12.77M
Cash Flow:
$4.89M
$4.73M
never
$-0.16M
Cash Flow Multiple:
23.69
21.80
never
-1.89
Net Debt to Cash Flow Ratio:
0.61
0.63
never
0.02
Finance within 1 year:
10/12/2020
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
10/12/2020
0.00%
Misc
10/12/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
31,760,000
31,760,000
10/12/2020
0
Shares (FD):
39,900,000
39,900,000
10/12/2020
0
Insider Ownership:
n/a
29%
10/12/2020
29%
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
10/12/2020
n/a
Production (Gold Eq Oz.):
(guess) 13,008
(guess) 13,538
10/12/2020
530
Production (Silver Eq Oz.) :
(guess) 1,000,000
(guess) 1,000,000
10/12/2020
0
Initial CapEx (Outstanding):
n/a
n/a
10/12/2020
n/a
Funding Option:
n/a
n/a
10/12/2020
n/a
Documentation:
none
PRODUCER
10/12/2020
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
10/12/2020 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
10/12/2020
0.00M
Measured & Indicated:
0.80M
0.80M
10/12/2020
0.00M
Inferred:
0.20M
0.20M
10/12/2020
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
10/12/2020
0.00M
Measured & Indicated:
0.51M
0.51M
10/12/2020
0.00M
Inferred:
0.08M
0.08M
10/12/2020
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
10/12/2020
$0.00
Extra Operating Cost:
n/a
n/a
10/12/2020
$0.00
Average Grade:
0.60 g/t
0.60 g/t
10/12/2020
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
10/12/2020
0.00%
F U T U R E
Proven & Probable:
0.80M
0.80M
10/12/2020
0.00M
Annual Production:
80,000oz.
80,000oz.
10/12/2020
0oz.
Cash Cost:
$850
$850
10/12/2020
$0
Extra Operating Cost:
$450
$450
10/12/2020
$0
SILVER
10/12/2020 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
10/12/2020
0.00M
Measured & Indicated:
10.00M
10.00M
10/12/2020
0.00M
Inferred:
20.00M
20.00M
10/12/2020
0.00M
Reserves & Resources:
30.00M
30.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
10/12/2020
0.00M
Measured & Indicated:
7.20M
7.20M
10/12/2020
0.00M
Inferred:
9.00M
9.00M
10/12/2020
0.00M
Reserves & Resources:
16.20M
16.20M
never
0.00M
C U R R E N T
Annual Production:
(guess) 1,000,000oz.
(guess) 1,000,000oz.
10/12/2020
0oz.
Cash Cost:
$10
$10
10/12/2020
$0.00
Extra Operating Cost:
$8
$8
10/12/2020
$0.00
Average Grade:
400.00 g/t
400.00 g/t
10/12/2020
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
10/12/2020
0.00%
F U T U R E
Proven & Probable:
20.00M
20.00M
10/12/2020
0.00M
Annual Production:
1,500,000oz.
1,500,000oz.
10/12/2020
0oz.
Cash Cost:
$10
$10
10/12/2020
$0
Extra Operating Cost:
$8
$8
10/12/2020
$0
Property
Last Analysis Data (10/12/2020)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Germany , Germany
Silver City
100%
16,000
n/a
show
Past production area.
36-kilometer strike.
High grade.
Production
Torreon , Mexico
Platosa
100%
n/a
Underground
show
Highest grade mine in mexico at 25 opt.
Exploration
Mexico , Mexico
Evolucion
100% (guess)
30,000
Both
show
Early exploration
Exploration
Salmon , USA
Buckhorn
0%
n/a
n/a
n/a
Exploration
Idaho , USA
Gold Bug
100%
n/a
n/a
n/a
Exploration
Idaho , USA
Hai
100%
n/a
n/a
n/a
Exploration
Idaho , USA
Kilgore
100%
5,000
Open Pit
show
900,000 oz deposit at .5 gpt.
Plus more good drill results.
At least 1 million oz.
Exploration
Oakley, Id , USA
Oakley
0%
n/a
n/a
n/a
Total Land Package Size (ha):
51,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Exploration
Germany , Germany
Silver City
100%
16,000
n/a
show
Past production area.
36-kilometer strike.
High grade.
Production
Torreon , Mexico
Platosa
100%
n/a
Underground
show
Highest grade mine in mexico at 25 opt.
Exploration
Mexico , Mexico
Evolucion
100% (guess)
30,000
Both
show
Early exploration
Exploration
Salmon , USA
Buckhorn
0%
n/a
n/a
n/a
Exploration
Idaho , USA
Gold Bug
100%
n/a
n/a
n/a
Exploration
Idaho , USA
Hai
100%
n/a
n/a
n/a
Exploration
Idaho , USA
Kilgore
100%
5,000
Open Pit
show
900,000 oz deposit at .5 gpt.
Plus more good drill results.
At least 1 million oz.
Exploration
Oakley, Id , USA
Oakley
0%
n/a
n/a
n/a
Total Land Package Size (ha):
51,000
Profitability (by resource)
Proven & Probable
10/12/2020 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 Mkt. Cap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD Mkt. Cap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
10/12/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
86.01%
85.53%
n/a
-0.48%
Percentage Silver:
13.99%
14.47%
n/a
0.48%
Total (Gold Eq. Oz.):
0.93M
0.94M
n/a
0.01M
Total (Silver Eq. Oz.):
71.50M
69.09M
n/a
-2.41M
P L A U S I B L E
Gold Eq. Oz.:
0.61M
0.61M
n/a
0.00M
Silver Eq. Oz.:
46.56M
45.02M
n/a
-1.54M
Maximum Profit (Gold):
$222.35M
$189.31M
n/a
$-33.04M
Maximum Profit (Silver):
$35.18M
$34.02M
n/a
$-1.16M
Total Maximum Profit:
$257.53M
$223.33M
n/a
$-34.20M
Max Profit / Current MCap:
2.225
2.168
n/a
-0.056
Max Profit Per Share (Gold):
$5.57
$4.74
n/a
$-0.83
Max Profit Per Share (Silver):
$0.88
$0.85
n/a
$-0.03
Total Max Profit Per Share:
$6.45
$5.60
n/a
$-0.86
Total Free Profit Per Share:
$2.64
$2.32
n/a
$-0.33
FD Mkt. Cap / Gold Eq.:
$191.15
$169.00
n/a
$-22.14
FD Mkt. Cap / Silver Eq.:
$2.49
$2.29
n/a
$-0.20
FD Mkt. Cap / Per Metal as % Spot Price:
9.95%
9.24%
n/a
-0.71%
Reserves & Resources
10/12/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
71.93%
71.12%
n/a
-0.81%
Percentage Silver:
28.07%
28.88%
n/a
0.81%
Total (Gold Eq. Oz.):
1.39M
1.41M
n/a
0.02M
Total (Silver Eq. Oz.):
106.88M
103.87M
n/a
-3.01M
P L A U S I B L E
Gold Eq. Oz.:
0.80M
0.81M
n/a
0.01M
Silver Eq. Oz.:
61.71M
59.93M
n/a
-1.78M
Maximum Profit (Gold):
$257.09M
$218.89M
n/a
$-38.21M
Maximum Profit (Silver):
$79.15M
$76.55M
n/a
$-2.61M
Total Maximum Profit:
$336.25M
$295.43M
n/a
$-40.82M
Max Profit / Current MCap:
2.904
2.868
n/a
-0.036
Max Profit Per Share (Gold):
$6.44
$5.49
n/a
$-0.96
Max Profit Per Share (Silver):
$1.98
$1.92
n/a
$-0.07
Total Max Profit Per Share:
$8.43
$7.40
n/a
$-1.02
Total Free Profit Per Share:
$4.62
$4.12
n/a
$-0.49
FD Mkt. Cap / Gold Eq.:
$144.22
$126.96
n/a
$-17.26
FD Mkt. Cap / Silver Eq.:
$1.88
$1.72
n/a
$-0.16
FD Mkt. Cap / Per Metal as % Spot Price:
7.51%
6.94%
n/a
-0.57%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/12/2020 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
01/16/2021
Spot Gold:
$1,920.40
$1,828.20
01/16/2021
$-92.20
Spot Silver:
$24.98
$24.75
01/16/2021
$-0.23
Gold:Silver Ratio:
76.88
73.87
01/16/2021
-3.01
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: