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 and silver focused junior, late stage development company with one producing mine in Mexico and four exploration properties. Currently they produce roughly 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 ~$9.77M which is a fall of roughly 24% over the last eight months. As of 10/22/2022 they have ~$10M debt and ~$2.8M cash. They have 38M 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 10/22/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $12.78M $9.77M 04/05/2023
Total Assets: $34.00M $34.00M 10/22/2022
Total Liabilities: $44.50M $44.50M 10/22/2022
Current Assets: $9.40M $9.40M 10/22/2022
Current Liabilities: $31.40M $31.40M 10/22/2022
Total Debt: $10.30M $10.30M 10/22/2022
Cash: $2.80M $2.80M 10/22/2022
Enterprise Value: $20.28M $17.27M 07/19/1970
Cash Flow: $-2.59M $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: 10/22/2022
Misc 10/22/2022
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 35,183,000 38,000,000 04/05/2023
Shares (FD): 37,101,000 43,000,000 04/05/2023
Insider Ownership: n/a 29% 04/18/2023
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 10/22/2022
Production (Gold Eq Oz.): (guess) 
11,708		 (guess) 
0		 11/08/2022
Production (Silver Eq Oz.): (guess) 
1,000,000		 (guess) 
0		 11/08/2022
Initial CapEx (Outstanding): n/a n/a 10/22/2022
Funding Option: n/a n/a 10/22/2022
Documentation: none FS 04/18/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 3 04/18/2023

Resource Data

GOLD 10/22/2022
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 10/22/2022
Measured & Indicated: 0.80M 0.80M 10/22/2022
Inferred: 0.20M 0.20M 10/22/2022
Reserves & Resources: 1.00M 1.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/22/2022
Measured & Indicated: 0.51M 0.51M 10/22/2022
Inferred: 0.08M 0.08M 10/22/2022
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 10/22/2022
Extra Operating Cost: n/a n/a 10/22/2022
Average Grade: 0.60 g/t 0.60 g/t 10/22/2022
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/18/2023
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 10/22/2022
Annual Production: 80,000oz. 60,000oz. 12/01/2022
Cash Cost: $850 $1,000 04/18/2023
Extra Operating Cost: $450 $500 04/18/2023
SILVER 10/22/2022
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 10/22/2022
Measured & Indicated: 10.00M 10.00M 10/22/2022
Inferred: 20.00M 20.00M 10/22/2022
Reserves & Resources: 30.00M 30.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/22/2022
Measured & Indicated: 7.20M 7.20M 10/22/2022
Inferred: 9.00M 9.00M 10/22/2022
Reserves & Resources: 16.20M 16.20M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,000,000oz.		 n/a
Cash Cost: $12.00 n/a 11/08/2022
Extra Operating Cost: $10.00 n/a 11/08/2022
Average Grade: 400.00 g/t 400.00 g/t 10/22/2022
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/18/2023
F
U
T
U
R
E		 Proven & Probable: 20.00M 20.00M 10/22/2022
Annual Production: 1,500,000oz. 1,500,000oz. 10/22/2022
Cash Cost: $11.00 $12.00 04/18/2023
Extra Operating Cost: $10.00 $12.00 04/18/2023

Property

Last Analysis Data  (10/22/2022)
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		 10/22/2022
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		 10/22/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 87.23% 86.90% n/a
Percentage Silver: 12.77% 13.10% n/a
Total (Gold Eq. Oz.): 0.92M 0.92M n/a
Total (Silver Eq. Oz.): 78.33M 76.35M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a
Silver Eq. Oz.: 50.93M 49.67M n/a
Maximum Profit (Gold): $183.24M $226.97M n/a
Maximum Profit (Silver): $-18.65M $-4.10M n/a
Total Maximum Profit: $164.60M $222.87M n/a
Max Profit / Current MCap: 12.879 22.817 n/a
Max Profit Per Share (Gold): $4.94 $5.28 n/a
Max Profit Per Share (Silver): $-0.50 $-0.10 n/a
Total Max Profit Per Share: $4.44 $5.18 n/a
Total Free Profit Per Share: $3.96 $4.88 n/a
FD MCap / Gold Eq.: $21.43 $16.31 n/a
FD MCap / Silver Eq.: $0.25 $0.20 n/a
FD MCap / Per Metal
as % Spot Price:		 1.29% 0.84% n/a

Reserves &
Resources		 10/22/2022
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 74.01% 73.44% n/a
Percentage Silver: 25.99% 26.56% n/a
Total (Gold Eq. Oz.): 1.35M 1.36M n/a
Total (Silver Eq. Oz.): 115.41M 112.94M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.78M 0.79M n/a
Silver Eq. Oz.: 66.77M 65.30M n/a
Maximum Profit (Gold): $211.88M $262.43M n/a
Maximum Profit (Silver): $-41.96M $-9.23M n/a
Total Maximum Profit: $169.92M $253.20M n/a
Max Profit / Current MCap: 13.295 25.923 n/a
Max Profit Per Share (Gold): $5.71 $6.10 n/a
Max Profit Per Share (Silver): $-1.13 $-0.21 n/a
Total Max Profit Per Share: $4.58 $5.89 n/a
Total Free Profit Per Share: $4.10 $5.58 n/a
FD MCap / Gold Eq.: $16.35 $12.41 n/a
FD MCap / Silver Eq.: $0.19 $0.15 n/a
FD MCap / Per Metal
as % Spot Price:		 0.99% 0.64% 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.     ×