Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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):
$37.00M18.07% of MCap
$37.00M584.62% of MCap
11/08/2021
Funding Option:
n/a
(guess) Debt Financing
11/08/2021
Documentation:
none
FS
01/18/2023
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: 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
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Colorado , USA
RV Mine
100% (guess)
Underground
show
40 million oz at 600 gpt
$36 million capex.
3 million oz annual production
Development
El Paso , USA
Shafter
100%
n/a
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Development
Colorado , USA
RV Mine
100% (guess)
Underground
show
40 million oz at 600 gpt
$36 million capex.
3 million oz annual production
Development
El Paso , USA
Shafter
100%
n/a
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)
Defaults
Defaults
11/08/2021 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/03/2023
Spot Gold:
$1,824.40
$1,947.30
06/03/2023
Spot Silver:
$24.44
$23.59
06/03/2023
Gold:Silver Ratio:
74.65
82.55
06/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: