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

Aurcana Silver Corp

www: www.aurcana.com   email: info@aurcana.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:AUN CAD
OTCMKTS:AUNFF USD

Description

Aurcana Silver Corp are a silver focused junior near-term producer with two mines in development in USA. They have approximately 60Moz. of silver in the reserves and resources category of which 40Moz. are in the measured and indicated category. They have a market capitalisation of ~$6.33M which is a fall of roughly 97% over the last nineteen months. As of 11/08/2021 they have ~$28M debt and ~$21M cash. They have 292M 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 11/08/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $204.75M $6.33M 11/08/2021
Total Assets: $29.00M $29.00M 11/08/2021
Total Liabilities: $30.00M $30.00M 11/08/2021
Current Assets: $21.00M $21.00M 11/08/2021
Current Liabilities: $0.40M $0.40M 11/08/2021
Total Debt: $28.00M $28.00M 11/08/2021
Cash: $21.00M $21.00M 11/08/2021
Enterprise Value: $211.75M $13.33M 06/04/1970
Cash Flow: $25.76M $22.36M never
Cash Flow Multiple: 7.95 0.28 never
Net Debt to
Cash Flow Ratio:		 0.27 0.31 never
Finance within 1 year: 11/08/2021
Misc 11/08/2021
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 292,066,000 292,066,000 11/08/2021
Shares (FD): 425,000,000 425,000,000 11/08/2021
Insider Ownership: n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 10/01/2021 11/08/2021
Production (Gold Eq Oz.): (guess) 
53,585		 (guess) 
48,457		 11/27/2021
Production (Silver Eq Oz.): (guess) 
4,000,000		 (guess) 
4,000,000		 11/27/2021
Initial CapEx (Outstanding): $37.00M
18.07% of MCap		 $37.00M
584.62% of MCap 		11/08/2021
Funding Option: n/a (guess)  Debt Financing 11/08/2021
Documentation: none FS 01/18/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 5 04/12/2023

Resource Data

GOLD 11/08/2021
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 11/08/2021
Measured & Indicated: n/a n/a 11/08/2021
Inferred: n/a n/a 11/08/2021
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 11/08/2021
Measured & Indicated: n/a n/a 11/08/2021
Inferred: n/a n/a 11/08/2021
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 11/08/2021
Extra Operating Cost: n/a n/a 11/08/2021
Average Grade: n/a n/a 11/08/2021
Recovery Rate: n/a n/a 11/08/2021
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/08/2021
Annual Production: n/a n/a 11/08/2021
Cash Cost: n/a n/a 11/08/2021
Extra Operating Cost: n/a n/a 11/08/2021
SILVER 11/08/2021
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 21.00M 21.00M 11/08/2021
Measured & Indicated: 40.00M 40.00M 11/08/2021
Inferred: 20.00M 20.00M 11/08/2021
Reserves & Resources: 60.00M 60.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 19.95M 19.95M 11/08/2021
Measured & Indicated: 34.39M 34.39M 11/08/2021
Inferred: 9.50M 9.50M 11/08/2021
Reserves & Resources: 43.89M 43.89M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
4,000,000oz.		 (guess) 
4,000,000oz.		 11/27/2021
Cash Cost: $10.00 $10.00 11/08/2021
Extra Operating Cost: $8.00 $8.00 11/08/2021
Average Grade: 700.00 g/t 700.00 g/t 11/08/2021
Recovery Rate: (CG)  95.00% (CG)  95.00% 01/18/2023
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 11/08/2021
Annual Production: 8,000,000oz. 8,000,000oz. 11/08/2021
Cash Cost: $12.00 $12.00 11/08/2021
Extra Operating Cost: $8.00 $8.00 11/08/2021

Property

Last Analysis Data  (11/08/2021)
Stage Name Owned Au Ag Cu Notes
Dev RV Mine 100% show
40 million oz at 600 gpt

$36 million capex.

3 million oz annual production
Dev Shafter 100% n/a
Current Data
Stage Name Owned Au Ag Cu Notes
Dev RV Mine 100% show
40 million oz at 600 gpt

$36 million capex.

3 million oz annual production
Dev Shafter 100% n/a

Profitability (by resource)

Proven &
Probable		 11/08/2021
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.): 21.00M 21.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 19.95M 19.95M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $128.48M $111.52M n/a
Total Maximum Profit: $128.48M $111.52M n/a
Max Profit / Current MCap: 0.627 17.621 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.30 $0.26 n/a
Total Max Profit Per Share: $0.30 $0.26 n/a
Total Free Profit Per Share: $0.00 $0.24 n/a
FD MCap / Gold Eq.: $766.14 $26.19 n/a
FD MCap / Silver Eq.: $10.26 $0.32 n/a
FD MCap / Per Metal
as % Spot Price:		 41.99% 1.34% n/a
Measured &
Indicated		 11/08/2021
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.: 34.39M 34.39M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $221.47M $192.24M n/a
Total Maximum Profit: $221.47M $192.24M n/a
Max Profit / Current MCap: 1.082 30.375 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.52 $0.45 n/a
Total Max Profit Per Share: $0.52 $0.45 n/a
Total Free Profit Per Share: $0.00 $0.43 n/a
FD MCap / Gold Eq.: $444.44 $15.19 n/a
FD MCap / Silver Eq.: $5.95 $0.18 n/a
FD MCap / Per Metal
as % Spot Price:		 24.36% 0.78% n/a

Reserves &
Resources		 11/08/2021
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.): 60.00M 60.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 43.89M 43.89M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $282.65M $245.35M n/a
Total Maximum Profit: $282.65M $245.35M n/a
Max Profit / Current MCap: 1.380 38.766 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.67 $0.58 n/a
Total Max Profit Per Share: $0.67 $0.58 n/a
Total Free Profit Per Share: $0.07 $0.56 n/a
FD MCap / Gold Eq.: $348.24 $11.90 n/a
FD MCap / Silver Eq.: $4.67 $0.14 n/a
FD MCap / Per Metal
as % Spot Price:		 19.09% 0.61% 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.     ×