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

Silver One Resources Inc

www: www.silverone.com   email: info@silverone.com
Category: Junior: Late Stage Developer
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:SVE CAD
OTCMKTS:SLVRF USD

Description

Silver One Resources Inc are a silver focused junior, late stage developer with three exploration properties in USA. They have approximately 75Moz. of silver in the reserves and resources category of which 50Moz. are in the measured and indicated category. They have a market capitalisation of ~C$85.35M which is a rise of roughly 52% over the last six months. As of 03/06/2025 they have no debt and ~C$2.18M cash. They have 294M 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 03/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $56.04M $85.35M 08/19/2025
MCap (OS): $48.61M $74.69M 08/19/2025
Total Assets: $2.79M $2.90M 03/06/2025
Total Liabilities: $0.35M $0.36M 03/06/2025
Current Assets: $2.09M $2.18M 03/06/2025
Current Liabilities: $0.35M $0.36M 03/06/2025
Total Debt: $0.00M $0.00M 03/06/2025
Cash: $2.09M $2.18M 03/06/2025
Debt (Net): $-2.09M $-2.18M
Enterprise Value: $53.95M $83.18M 08/20/1972
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes Yes 03/06/2025
Misc 03/06/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 268,000,000 294,000,000 08/19/2025
Shares (FD): 309,000,000 336,000,000 08/19/2025
Insider Ownership: n/a 25% 09/01/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Developer Developer never
Production ETA: n/a 01/01/2027 03/06/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 03/06/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 03/06/2025
Development Phase: none none 09/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 8
Developer: Location Risk for Production
 8
Developer: Location Risk for Production
 03/11/2024
Cash Flow Multiple: 3 3 03/06/2025

Resource Data

GOLD 03/06/2025
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 03/06/2025
Measured & Indicated: n/a n/a 03/06/2025
Inferred: n/a n/a 03/06/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/06/2025
Measured & Indicated: n/a n/a 03/06/2025
Inferred: n/a n/a 03/06/2025
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 03/06/2025
Extra Operating Cost: n/a n/a 03/06/2025
Total: n/a n/a 03/06/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/06/2025
Open Pit (Avg): n/a n/a 03/11/2024
Recovery Rate: n/a n/a 03/06/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/06/2025
Annual Production: n/a n/a 03/06/2025
Cash Cost: n/a n/a 03/06/2025
Extra Operating Cost: n/a n/a 03/06/2025
SILVER 03/06/2025
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 03/06/2025
Measured & Indicated: 50.00M 50.00M 03/06/2025
Inferred: 25.00M 25.00M 03/06/2025
Reserves & Resources: 75.00M 75.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/06/2025
Measured & Indicated: 30.00M 30.00M 03/06/2025
Inferred: 9.38M 9.38M 03/06/2025
Reserves & Resources: 39.38M 39.38M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 03/06/2025
Extra Operating Cost: n/a n/a 03/06/2025
Total: $27.00 $27.00 03/06/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/06/2025
Open Pit (Avg): n/a 80.00 g/t 03/11/2024
Recovery Rate: (CG)  75.00% (CG)  75.00% 09/01/2025
F
U
T
U
R
E		 Proven & Probable: 50.00M 50.00M 03/06/2025
Annual Production: 3,500,000oz. 3,500,000oz. 03/06/2025
Cash Cost: $15.00 $15.00 03/06/2025
Extra Operating Cost: $12.00 $12.00 03/06/2025

Property

Last Analysis Data  (03/06/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Candalaria
100 show
82 million oz (60 gpt) historical resource. 65% recovery = 53M oz

45 million oz stacked on heap leach pads (50% recovery) = 22M oz.

Purchased from Silver Standard for $4 million in shares in 2017. Payable over 4 years.
Exp Cherokee
100 show
Early exploration.

Size: 5,000 ha
Exp Phoenix
100 show
high-grade veins.

Not a discovery yet, but large high-grade nuggets were found at surface.

Size: 400 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Candalaria
100 show
82 million oz (60 gpt) historical resource. 65% recovery = 53M oz

45 million oz stacked on heap leach pads (50% recovery) = 22M oz.

Purchased from Silver Standard for $4 million in shares in 2017. Payable over 4 years.
Exp Cherokee
100 show
Early exploration.

Size: 5,000 ha
Exp Phoenix
100 show
high-grade veins.

Not a discovery yet, but large high-grade nuggets were found at surface.

Size: 400 ha

Profitability (by resource)

Proven &
Probable		 03/06/2025
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		 03/06/2025
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.): 50.00M 50.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 30.00M 30.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $167.10M $411.90M n/a
Total Maximum Profit: $167.10M $411.90M n/a
Max Profit / Current MCap: 2.982 4.826 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.54 $1.23 n/a
Total Max Profit Per Share: $0.54 $1.23 n/a
Total Free Profit Per Share: $0.28 $0.88 n/a
FD MCap / Gold Eq.: $166.88 $246.53 n/a
FD MCap / Silver Eq.: $1.87 $2.85 n/a
FD MCap / Per Metal
as % Spot Price:		 5.74% 6.99% n/a
EV / Gold Eq.: $160.65 $240.24 n/a
EV / Silver Eq.: $1.80 $2.77 n/a
EV / Per Metal
as % Spot Price:		 5.52% 6.81% n/a

Reserves &
Resources		 03/06/2025
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.): 75.00M 75.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 39.38M 39.38M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $219.32M $540.62M n/a
Total Maximum Profit: $219.32M $540.62M n/a
Max Profit / Current MCap: 3.914 6.334 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.71 $1.61 n/a
Total Max Profit Per Share: $0.71 $1.61 n/a
Total Free Profit Per Share: $0.45 $1.26 n/a
FD MCap / Gold Eq.: $127.15 $187.83 n/a
FD MCap / Silver Eq.: $1.42 $2.17 n/a
FD MCap / Per Metal
as % Spot Price:		 4.37% 5.32% n/a
EV / Gold Eq.: $122.40 $183.04 n/a
EV / Silver Eq.: $1.37 $2.11 n/a
EV / Per Metal
as % Spot Price:		 4.21% 5.19% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults