Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Impact Silver Corp

www: www.impactsilver.com   email: inquiries@impactsilver.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:IPT CAD
OTCMKTS:ISVLF USD

Description

Impact Silver Corp are a silver focused junior, small producer with one producing mine in Mexico and three exploration properties. Currently they produce roughly 2.0Moz. of silver per year. They have approximately 40Moz. of silver in the reserves and resources category of which 20Moz. are in the measured and indicated category. They have a market capitalisation of ~C$90.38M which is a rise of roughly 67% over the last nine months. As of 12/07/2024 they have no debt and ~C$8.72M cash. They have 297M 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 12/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $54.18M $90.38M 09/04/2025
MCap (OS): $41.06M $60.46M 09/04/2025
Total Assets: $35.31M $36.35M 12/07/2024
Total Liabilities: $4.59M $4.73M 12/07/2024
Current Assets: $8.47M $8.72M 12/07/2024
Current Liabilities: $4.59M $4.73M 12/07/2024
Total Debt: $0.00M $0.00M 12/07/2024
Cash: $8.47M $8.72M 12/07/2024
Debt (Net): $-8.47M $-8.72M
Enterprise Value: $45.71M $81.66M 08/02/1972
Cash Flow: $11.88M $23.12M never
Cash Flow Multiple: 4.56 3.91 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/07/2024
Misc 12/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 247,428,622 297,000,000 09/04/2025
Shares (FD): 326,490,965 444,000,000 09/04/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a 09/04/2025
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 12/07/2024
Production (Gold Eq Oz.): (guess) 
23,506		 (guess) 
22,768		 12/07/2024
Production (Silver Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 12/07/2024
Development Phase: none Producer (Single Mine) 05/10/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 04/24/2023
Cash Flow Multiple: 8 8 12/07/2024

Resource Data

GOLD 12/07/2024
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 12/07/2024
Measured & Indicated: n/a n/a 12/07/2024
Inferred: n/a n/a 12/07/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/07/2024
Measured & Indicated: n/a n/a 12/07/2024
Inferred: n/a n/a 12/07/2024
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 12/07/2024
Extra Operating Cost: n/a n/a 12/07/2024
Total: n/a n/a 12/07/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): $2,304.96 $3,969.75
EV / Production (AuEq): $1,944.46 $3,586.57
G
R
A
D
E		 Underground (Avg): n/a n/a 12/07/2024
Open Pit (Avg): n/a n/a 12/30/2023
Recovery Rate: n/a n/a 12/07/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/07/2024
Annual Production: n/a n/a 12/07/2024
Cash Cost: n/a n/a 12/07/2024
Extra Operating Cost: n/a n/a 12/07/2024
SILVER 12/07/2024
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 12/07/2024
Measured & Indicated: 20.00M 20.00M 12/07/2024
Inferred: 20.00M 20.00M 12/07/2024
Reserves & Resources: 40.00M 40.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/07/2024
Measured & Indicated: 14.40M 14.40M 12/07/2024
Inferred: 9.00M 9.00M 12/07/2024
Reserves & Resources: 23.40M 23.40M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 (guess) 
2,000,000oz.		 12/07/2024
Cash Cost: $15.00 $17.00 01/19/2025
Extra Operating Cost: $10.00 $13.00 01/19/2025
Total: $25.00 $30.00 01/19/2025
Margin (Free Cash Flow): $5.94 (19.20%) $11.56 (27.82%)
MCap / Production (AgEq): $27.09 $45.19
EV / Production (AgEq): $22.85 $40.83
G
R
A
D
E		 Underground (Avg): 150.00 g/t 150.00 g/t 12/07/2024
Open Pit (Avg): n/a n/a 12/30/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/04/2025
F
U
T
U
R
E		 Proven & Probable: 25.00M 25.00M 12/07/2024
Annual Production: 2,000,000oz. 2,000,000oz. 12/07/2024
Cash Cost: $18.00 $18.00 12/07/2024
Extra Operating Cost: $12.00 $12.00 12/07/2024

Property

Last Analysis Data  (12/07/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Zacualpan District
100 show
3 producing underground mines. Potential for several more.
Exp Capire District
100 show
Open pit with 7 million oz of silver and significant offsets in gold, copper, lead, and zinc.
Exp Plomosas
100 show
Base metals (Zinc) mine.

1M tons at 13% ZN
60M lbs annual production
Exp Zacatecas District
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Zacualpan District
100 show
3 producing underground mines. Potential for several more.
Exp Capire District
100 show
Open pit with 7 million oz of silver and significant offsets in gold, copper, lead, and zinc.
Exp Plomosas
100 show
Base metals (Zinc) mine.

1M tons at 13% ZN
60M lbs annual production
Exp Zacatecas District
100 n/a

Profitability (by resource)

Proven &
Probable		 12/07/2024
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
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 12/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 20.00M 20.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 14.40M 14.40M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $85.54M $166.46M n/a
Total Maximum Profit: $85.54M $166.46M n/a
Max Profit / Current MCap: 1.579 1.842 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.26 $0.37 n/a
Total Max Profit Per Share: $0.26 $0.37 n/a
Total Free Profit Per Share: $0.03 $0.09 n/a
FD MCap / Gold Eq.: $320.13 $551.35 n/a
FD MCap / Silver Eq.: $3.76 $6.28 n/a
FD MCap / Per Metal
as % Spot Price:		 12.16% 15.10% n/a
EV / Gold Eq.: $270.06 $498.13 n/a
EV / Silver Eq.: $3.17 $5.67 n/a
EV / Per Metal
as % Spot Price:		 10.26% 13.64% n/a

Reserves &
Resources		 12/07/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 40.00M 40.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 23.40M 23.40M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $139.00M $270.50M n/a
Total Maximum Profit: $139.00M $270.50M n/a
Max Profit / Current MCap: 2.565 2.993 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.43 $0.61 n/a
Total Max Profit Per Share: $0.43 $0.61 n/a
Total Free Profit Per Share: $0.19 $0.33 n/a
FD MCap / Gold Eq.: $197.01 $339.30 n/a
FD MCap / Silver Eq.: $2.32 $3.86 n/a
FD MCap / Per Metal
as % Spot Price:		 7.48% 9.29% n/a
EV / Gold Eq.: $166.19 $306.54 n/a
EV / Silver Eq.: $1.95 $3.49 n/a
EV / Per Metal
as % Spot Price:		 6.31% 8.40% 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.     ×