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: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

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 ~$77.6M which is a fall of roughly 4% over the last day. As of 09/17/2025 they have ~$6M debt and ~$3M cash. They have 222M 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
Change
Item Value Value Updated Value
MCap (FD): $80.48M $77.60M 09/17/2025 $-2.88M
MCap (OS): $48.42M $46.69M 09/17/2025 $-1.73M
Total Assets: $40.00M $40.00M 09/17/2025 $0.00M
Total Liabilities: $25.00M $25.00M 09/17/2025 $0.00M
Current Assets: $9.40M $9.40M 09/17/2025 $0.00M
Current Liabilities: $31.40M $31.40M 09/17/2025 $0.00M
Total Debt: $5.50M $5.50M 09/17/2025 $0.00M
Cash: $3.00M $3.00M 09/17/2025 $0.00M
Debt (Net): $2.50M $2.50M $0.00M
Enterprise Value: $82.98M $80.10M 07/15/1972 $-2.88M
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: 09/17/2025 n/a
Misc 09/17/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 222,000,000 222,000,000 09/17/2025 0
Shares (FD): 369,000,000 369,000,000 09/17/2025 0
Insider Ownership: 30% 30% 09/17/2025 n/a
Dividend (Annual): n/a n/a 09/17/2025 n/a
Company Type: Mostly Silver Mostly Silver never n/a
Group: Developer Developer never n/a
Production ETA: n/a 03/01/2026 09/17/2025 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/17/2025 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/17/2025 0
Development Phase: PEA Released PEA Released 09/17/2025 n/a
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 0
Cash Flow Multiple: 8 8 09/17/2025 0.00

Resource Data

GOLD 09/17/2025
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 09/17/2025 0.00M
Measured & Indicated: 0.80M 0.80M 09/17/2025 0.00M
Inferred: 0.20M 0.20M 09/17/2025 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 09/17/2025 0.00M
Measured & Indicated: 0.51M 0.51M 09/17/2025 0.00M
Inferred: 0.08M 0.08M 09/17/2025 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: $750 $750 09/17/2025 $0.00
Extra Operating Cost: $350 $350 09/17/2025 $0.00
Total: $1,100 $1,100 09/17/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/17/2025 n/a
Open Pit (Avg): n/a 0.60 g/t 09/17/2025 0.60 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 09/17/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 09/17/2025 0.00M
Annual Production: n/a n/a 09/17/2025 n/a
Cash Cost: $0 $0 09/17/2025 $0
Extra Operating Cost: $0 $0 09/17/2025 $0
SILVER 09/17/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.50M 2.50M 09/17/2025 0.00M
Measured & Indicated: 3.00M 3.00M 09/17/2025 0.00M
Inferred: 5.00M 5.00M 09/17/2025 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.25M 2.25M 09/17/2025 0.00M
Measured & Indicated: 2.61M 2.61M 09/17/2025 0.00M
Inferred: 2.25M 2.25M 09/17/2025 0.00M
Reserves & Resources: 4.86M 4.86M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/17/2025 $0.00
Extra Operating Cost: n/a n/a 09/17/2025 $0.00
Total: $26.00 $26.00 09/17/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): 500.00 g/t 500.00 g/t 09/17/2025 n/a
Open Pit (Avg): n/a n/a 09/17/2025 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/17/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 10.00M 10.00M 09/17/2025 0.00M
Annual Production: 2,000,000oz. 2,000,000oz. 09/17/2025 0oz.
Cash Cost: $16.00 $16.00 09/17/2025 $0.00
Extra Operating Cost: $10.00 $10.00 09/17/2025 $0.00

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
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): 2.50M 2.50M 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.: 2.25M 2.25M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $35.93M $35.51M n/a $-0.43M
Total Maximum Profit: $35.93M $35.51M n/a $-0.43M
Max Profit / Current MCap: 0.446 0.458 n/a 0.011
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.10 $0.10 n/a $0.00
Total Max Profit Per Share: $0.10 $0.10 n/a $0.00
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $3,134.53 $3,023.70 n/a $-110.84
FD MCap / Silver Eq.: $35.77 $34.49 n/a $-1.28
FD MCap / Per Metal
as % Spot Price:		 85.22% 82.55% n/a -2.67%
EV / Gold Eq.: $3,231.91 $3,121.11 n/a $-110.80
EV / Silver Eq.: $36.88 $35.60 n/a $-1.28
EV / Per Metal
as % Spot Price:		 87.87% 85.21% n/a -2.66%
Measured &
Indicated		 09/17/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 95.90% 95.90% n/a 0.00%
Percentage Silver: 4.10% 4.10% n/a 0.00%
Total (Gold Eq. Oz.): 0.83M 0.83M n/a 0.00M
Total (Silver Eq. Oz.): 73.11M 73.14M n/a 0.03M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.54M 0.54M n/a 0.00M
Silver Eq. Oz.: 47.48M 47.50M n/a 0.02M
Maximum Profit (Gold): $1,319.99M $1,312.25M n/a $-7.74M
Maximum Profit (Silver): $41.68M $41.19M n/a $-0.50M
Total Maximum Profit: $1,361.67M $1,353.44M n/a $-8.24M
Max Profit / Current MCap: 16.920 17.442 n/a 0.521
Max Profit Per Share (Gold): $3.58 $3.56 n/a $-0.02
Max Profit Per Share (Silver): $0.11 $0.11 n/a $0.00
Total Max Profit Per Share: $3.69 $3.67 n/a $-0.02
Total Free Profit Per Share: $3.39 $3.38 n/a $-0.01
FD MCap / Gold Eq.: $148.54 $143.23 n/a $-5.31
FD MCap / Silver Eq.: $1.69 $1.63 n/a $-0.06
FD MCap / Per Metal
as % Spot Price:		 4.04% 3.91% n/a -0.13%
EV / Gold Eq.: $153.15 $147.85 n/a $-5.31
EV / Silver Eq.: $1.75 $1.69 n/a $-0.06
EV / Per Metal
as % Spot Price:		 4.16% 4.04% n/a -0.13%

Reserves &
Resources		 09/17/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 91.64% 91.64% n/a 0.00%
Percentage Silver: 8.36% 8.36% n/a 0.00%
Total (Gold Eq. Oz.): 1.09M 1.09M n/a 0.00M
Total (Silver Eq. Oz.): 95.64M 95.67M n/a 0.04M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.65M 0.65M n/a 0.00M
Silver Eq. Oz.: 56.74M 56.76M n/a 0.02M
Maximum Profit (Gold): $1,526.24M $1,517.29M n/a $-8.95M
Maximum Profit (Silver): $77.61M $76.69M n/a $-0.92M
Total Maximum Profit: $1,603.86M $1,593.98M n/a $-9.87M
Max Profit / Current MCap: 19.929 20.541 n/a 0.612
Max Profit Per Share (Gold): $4.14 $4.11 n/a $-0.02
Max Profit Per Share (Silver): $0.21 $0.21 n/a $0.00
Total Max Profit Per Share: $4.35 $4.32 n/a $-0.03
Total Free Profit Per Share: $4.05 $4.03 n/a $-0.02
FD MCap / Gold Eq.: $124.30 $119.86 n/a $-4.44
FD MCap / Silver Eq.: $1.42 $1.37 n/a $-0.05
FD MCap / Per Metal
as % Spot Price:		 3.38% 3.27% n/a -0.11%
EV / Gold Eq.: $128.16 $123.72 n/a $-4.44
EV / Silver Eq.: $1.46 $1.41 n/a $-0.05
EV / Per Metal
as % Spot Price:		 3.48% 3.38% n/a -0.11%

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.     ×