Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Mid-tier Producer
Rating & Risk: Login to view
Americas Silver Corp.
www: www.americassilvercorp.com     email: info@americassilvercorp.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:USAS USD
TSE:USA CAD

Description

Americas Silver Corp. are a gold and silver focused mid-tier producer with three producing mines in Mexico and USA, one mine in development in USA and exploration properties. Currently they produce roughly 2.0Moz. of silver per year. They have approximately 0.7Moz. of gold and 105Moz. of silver in the reserves and resources category of which 0.7Moz. of gold and 80Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$314.34M which is a rise of roughly 89% over the last five months. As of 04/07/2019 they have ~$7M debt and ~$3M cash. They have 78M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/07/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $166.17M $314.34M 04/07/2019 $148.17M
Total Assets: $127.00M $127.00M 04/07/2019 $0.00M
Total Liabilities: $43.00M $43.00M 04/07/2019 $0.00M
Current Assets: $29.00M $29.00M 04/07/2019 $0.00M
Current Liabilities: $23.00M $23.00M 04/07/2019 $0.00M
Total Debt: $7.00M $7.00M 04/07/2019 $0.00M
Cash: $3.00M $3.00M 04/07/2019 $0.00M
Enterprise Value: $170.17M $318.34M 02/02/1980 $148.17M
Cash Flow: $7.10M $10.32M never $3.22M
Cash Flow Multiple: 23.41 30.47 never 7.05
Net Debt to
Cash Flow Ratio:
0.56 0.39 never -0.18
Finance within 1 year: 04/07/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/07/2019 0.00%
Misc 04/07/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 78,000,000 78,000,000 04/07/2019 0
Shares (FD): 93,000,000 93,000,000 04/07/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 04/07/2019 n/a
Production (Gold Eq Oz.): (guess) 
23,341
(guess) 
22,782
04/07/2019 -559
Production (Silver Eq Oz.): (guess) 
2,000,000
(guess) 
2,000,000
04/07/2019 0
Initial CapEx (Outstanding): n/a n/a 04/07/2019 n/a
Funding Option: n/a n/a 04/07/2019 n/a
Documentation: none PRODUCER 04/07/2019 n/a
Value Adjustment: 30% 30% never 0%

Resource Data

GOLD 04/07/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.60M 0.60M 04/07/2019 0.00M
Measured & Indicated: 0.70M 0.70M 04/07/2019 0.00M
Inferred: n/a n/a 04/07/2019 0.00M
Reserves & Resources: 0.70M 0.70M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.48M 0.48M 04/07/2019 0.00M
Measured & Indicated: 0.54M 0.54M 04/07/2019 0.00M
Inferred: n/a n/a 04/07/2019 0.00M
Reserves & Resources: 0.54M 0.54M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/07/2019 $0.00
Extra Operating Cost: n/a n/a 04/07/2019 $0.00
Average Grade: 0.70 g/t 0.70 g/t 04/07/2019 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/07/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.70M 0.70M 04/07/2019 0.00M
Annual Production: 75,000oz. 75,000oz. 04/07/2019 0oz.
Cash Cost: $700 $700 04/07/2019 $0
Extra Operating Cost: $400 $400 04/07/2019 $0
SILVER 04/07/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 40.00M 40.00M 04/07/2019 0.00M
Measured & Indicated: 80.00M 80.00M 04/07/2019 0.00M
Inferred: 25.00M 25.00M 04/07/2019 0.00M
Reserves & Resources: 105.00M 105.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 36.00M 36.00M 04/07/2019 0.00M
Measured & Indicated: 64.80M 64.80M 04/07/2019 0.00M
Inferred: 11.25M 11.25M 04/07/2019 0.00M
Reserves & Resources: 76.05M 76.05M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,000,000oz.
(guess) 
2,000,000oz.
04/07/2019 0oz.
Cash Cost: $4 $4 04/07/2019 $0.00
Extra Operating Cost: $6 $6 04/07/2019 $0.00
Average Grade: 135.00 g/t 135.00 g/t 04/07/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/07/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 80.00M 80.00M 04/07/2019 0.00M
Annual Production: 4,000,000oz. 4,000,000oz. 04/07/2019 0oz.
Cash Cost: $4 $4 04/07/2019 $0
Extra Operating Cost: $7 $7 04/07/2019 $0

Property

Last Analysis Data  (04/07/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Cosala, Sinaloa, Mexico Nuestra Senora 100% n/a n/a show
13 million oz underground deposit. Significant offsets in copper, zinc, and lead.
Production Marisville, Montana, USA Drumlummon 100% n/a n/a n/a
Production Wallace, Id, USA Galena 100% n/a Underground show
Main mine with 1.5 million oz of production.

54 million oz of high grade silver (36 M&I).
Development Nevada, USA Relief Canyon 100% (guess) 10,000 Open Pit show
Relief Canyon is a past producing, permitted open pit mine. They are hoping to restart production at 80,000 oz.
Exploration Mexico Cosala District 100% (guess) 26,000 n/a show
65,000 acres. Includes the following properties

Nuestra Senora
El Cajon
San Rafael
Los Cristos
San Ramon
Exploration Mexico El Cajon 100% (guess) n/a n/a show
16 million oz underground deposit. Production possible in 2015.
Exploration Chihuahua State, Mexico Parral District 100% n/a n/a n/a
Exploration Cosala, Sinaloa, Mexico Platte River 100% n/a n/a n/a
Exploration Mexico San Rafael 100% (guess) n/a Open Pit show
Open pit and underground project. 32 million oz of resources.
Exploration Wallace, Id, USA Caladay 100% n/a n/a n/a
Exploration Wallace, Id, USA Coeur 100% n/a n/a n/a
Exploration Wallace, Id, USA Dayrock 100% n/a n/a n/a
Exploration Montana, USA Dumlummon 100% (guess) n/a n/a n/a
Exploration Nevada, USA Red Rock 100% (guess) 2,000 n/a show
Early exploration.
Total Land Package Size (ha): 38,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Cosala, Sinaloa, Mexico Nuestra Senora 100% n/a n/a show
13 million oz underground deposit. Significant offsets in copper, zinc, and lead.
Production Marisville, Montana, USA Drumlummon 100% n/a n/a n/a
Production Wallace, Id, USA Galena 100% n/a Underground show
Main mine with 1.5 million oz of production.

54 million oz of high grade silver (36 M&I).
Development Nevada, USA Relief Canyon 100% (guess) 10,000 Open Pit show
Relief Canyon is a past producing, permitted open pit mine. They are hoping to restart production at 80,000 oz.
Exploration Mexico Cosala District 100% (guess) 26,000 n/a show
65,000 acres. Includes the following properties

Nuestra Senora
El Cajon
San Rafael
Los Cristos
San Ramon
Exploration Mexico El Cajon 100% (guess) n/a n/a show
16 million oz underground deposit. Production possible in 2015.
Exploration Chihuahua State, Mexico Parral District 100% n/a n/a n/a
Exploration Cosala, Sinaloa, Mexico Platte River 100% n/a n/a n/a
Exploration Mexico San Rafael 100% (guess) n/a Open Pit show
Open pit and underground project. 32 million oz of resources.
Exploration Wallace, Id, USA Caladay 100% n/a n/a n/a
Exploration Wallace, Id, USA Coeur 100% n/a n/a n/a
Exploration Wallace, Id, USA Dayrock 100% n/a n/a n/a
Exploration Montana, USA Dumlummon 100% (guess) n/a n/a n/a
Exploration Nevada, USA Red Rock 100% (guess) 2,000 n/a show
Early exploration.
Total Land Package Size (ha): 38,000  

Profitability (by resource)

Proven &
Probable
04/07/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 56.24% 56.84% n/a 0.60%
Percentage Silver: 43.76% 43.16% n/a -0.60%
Total (Gold Eq. Oz.): 1.07M 1.06M n/a -0.01M
Total (Silver Eq. Oz.): 91.41M 92.67M n/a 1.26M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.90M 0.89M n/a -0.01M
Silver Eq. Oz.: 77.13M 78.14M n/a 1.01M
Maximum Profit (Gold): $83.56M $185.60M n/a $102.04M
Maximum Profit (Silver): $166.09M $241.44M n/a $75.35M
Total Maximum Profit: $249.65M $427.04M n/a $177.38M
Max Profit / Current MCap: 1.502 1.359 n/a -0.144
Max Profit Per Share (Gold): $0.90 $2.00 n/a $1.10
Max Profit Per Share (Silver): $1.79 $2.60 n/a $0.81
Total Max Profit Per Share: $2.68 $4.59 n/a $1.91
Total Free Profit Per Share: $0.29 $0.09 n/a $-0.20
FD Mkt. Cap / Gold Eq.: $184.61 $353.16 n/a $168.55
FD Mkt. Cap / Silver Eq.: $2.15 $4.02 n/a $1.87
FD Mkt. Cap / Per Metal
as % Spot Price:
14.30% 23.16% n/a 8.86%
Measured &
Indicated
04/07/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 42.85% 43.44% n/a 0.59%
Percentage Silver: 57.15% 56.56% n/a -0.59%
Total (Gold Eq. Oz.): 1.63M 1.61M n/a -0.02M
Total (Silver Eq. Oz.): 139.98M 141.45M n/a 1.47M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.30M 1.28M n/a -0.02M
Silver Eq. Oz.: 111.41M 112.56M n/a 1.14M
Maximum Profit (Gold): $94.70M $210.34M n/a $115.64M
Maximum Profit (Silver): $298.97M $434.59M n/a $135.63M
Total Maximum Profit: $393.67M $644.94M n/a $251.27M
Max Profit / Current MCap: 2.369 2.052 n/a -0.317
Max Profit Per Share (Gold): $1.02 $2.26 n/a $1.24
Max Profit Per Share (Silver): $3.21 $4.67 n/a $1.46
Total Max Profit Per Share: $4.23 $6.93 n/a $2.70
Total Free Profit Per Share: $1.84 $2.43 n/a $0.59
FD Mkt. Cap / Gold Eq.: $127.80 $245.17 n/a $117.37
FD Mkt. Cap / Silver Eq.: $1.49 $2.79 n/a $1.30
FD Mkt. Cap / Per Metal
as % Spot Price:
9.90% 16.08% n/a 6.18%

Reserves &
Resources
04/07/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 36.36% 36.92% n/a 0.56%
Percentage Silver: 63.64% 63.08% n/a -0.56%
Total (Gold Eq. Oz.): 1.93M 1.90M n/a -0.03M
Total (Silver Eq. Oz.): 164.98M 166.45M n/a 1.47M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.43M 1.41M n/a -0.02M
Silver Eq. Oz.: 122.66M 123.81M n/a 1.14M
Maximum Profit (Gold): $94.70M $210.34M n/a $115.64M
Maximum Profit (Silver): $350.87M $510.04M n/a $159.17M
Total Maximum Profit: $445.57M $720.39M n/a $274.81M
Max Profit / Current MCap: 2.681 2.292 n/a -0.390
Max Profit Per Share (Gold): $1.02 $2.26 n/a $1.24
Max Profit Per Share (Silver): $3.77 $5.48 n/a $1.71
Total Max Profit Per Share: $4.79 $7.75 n/a $2.95
Total Free Profit Per Share: $2.40 $3.25 n/a $0.84
FD Mkt. Cap / Gold Eq.: $116.08 $222.89 n/a $106.81
FD Mkt. Cap / Silver Eq.: $1.35 $2.54 n/a $1.18
FD Mkt. Cap / Per Metal
as % Spot Price:
8.99% 14.62% n/a 5.63%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.