Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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 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 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 ~$5.28M which is a rise of roughly 57% over the last two months. As of 10/09/2023 they have ~$6M debt and ~$1M cash. They have 49M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
10/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$3.35M
$5.28M
10/09/2023
$1.92M
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
$9.78M
04/23/1970
$1.92M
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
49,000,000
10/09/2023
0
Shares (FD):
51,000,000
51,000,000
10/09/2023
0
Insider Ownership:
n/a
29%
11/19/2023
29%
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
11/19/2023
n/a
Future MCap Modifier:
0.05Developer: Early Development
0.05Developer: 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
Average Grade:
0.60 g/t
0.60 g/t
10/09/2023
n/a
Recovery Rate:
(CG) 80.00%
(CG) 80.00%
11/19/2023
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
Average Grade:
400.00 g/t
400.00 g/t
10/09/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/19/2023
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
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
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
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
10/09/2023 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%
86.69%
n/a
-0.50%
Percentage Silver:
12.81%
13.31%
n/a
0.50%
Total (Gold Eq. Oz.):
0.92M
0.92M
n/a
0.01M
Total (Silver Eq. Oz.):
78.09M
75.14M
n/a
-2.95M
P L A U S I B L E
Gold Eq. Oz.:
0.60M
0.60M
n/a
0.00M
Silver Eq. Oz.:
50.78M
48.89M
n/a
-1.89M
Maximum Profit (Gold):
$133.38M
$241.31M
n/a
$107.93M
Maximum Profit (Silver):
$-37.01M
$-11.23M
n/a
$25.78M
Total Maximum Profit:
$96.37M
$230.07M
n/a
$133.71M
Max Profit / Current MCap:
28.741
43.612
n/a
14.870
Max Profit Per Share (Gold):
$2.62
$4.73
n/a
$2.12
Max Profit Per Share (Silver):
$-0.73
$-0.22
n/a
$0.51
Total Max Profit Per Share:
$1.89
$4.51
n/a
$2.62
Total Free Profit Per Share:
$1.80
$4.37
n/a
$2.57
FD MCap / Gold Eq.:
$5.62
$8.79
n/a
$3.17
FD MCap / Silver Eq.:
$0.07
$0.11
n/a
$0.04
FD MCap / Per Metal as % Spot Price:
0.30%
0.42%
n/a
0.12%
Reserves & Resources
10/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
80.97%
80.28%
n/a
-0.69%
Percentage Silver:
19.03%
19.72%
n/a
0.69%
Total (Gold Eq. Oz.):
1.23M
1.25M
n/a
0.01M
Total (Silver Eq. Oz.):
105.11M
101.42M
n/a
-3.69M
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
59.90M
n/a
-2.18M
Maximum Profit (Gold):
$154.22M
$279.01M
n/a
$124.79M
Maximum Profit (Silver):
$-60.14M
$-18.25M
n/a
$41.89M
Total Maximum Profit:
$94.08M
$260.76M
n/a
$166.68M
Max Profit / Current MCap:
28.058
49.428
n/a
21.369
Max Profit Per Share (Gold):
$3.02
$5.47
n/a
$2.45
Max Profit Per Share (Silver):
$-1.18
$-0.36
n/a
$0.82
Total Max Profit Per Share:
$1.84
$5.11
n/a
$3.27
Total Free Profit Per Share:
$1.75
$4.97
n/a
$3.22
FD MCap / Gold Eq.:
$4.60
$7.17
n/a
$2.57
FD MCap / Silver Eq.:
$0.05
$0.09
n/a
$0.03
FD MCap / Per Metal as % Spot Price:
0.25%
0.35%
n/a
0.10%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
12/03/2023
Spot Gold:
$1,860.50
$2,071.30
12/03/2023
$210.80
Spot Silver:
$21.86
$25.44
12/03/2023
$3.58
Gold:Silver Ratio:
85.11
81.42
12/03/2023
-3.69
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: