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

AbraSilver Resource Corp

www: www.abrasilver.com   email: info@abrasilver.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
TSE:ABRA CAD
OTCMKTS:ABBRF USD

Description

AbraSilver Resource Corp are a silver focused junior, late stage developer with one mine in development in Argentina and three exploration properties. They have approximately 383Moz. of silver in the reserves and resources category of which 350Moz. are in the measured and indicated category. They have a market capitalisation of ~C$728.77M which is a rise of roughly 216% over the last eight months. As of 01/05/2025 they have no debt and ~C$32.66M cash. They have 149M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 01/05/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $230.57M $728.77M 01/31/2025
MCap (OS): $221.44M $705.11M 01/31/2025
Total Assets: $20.12M $21.05M 01/05/2025
Total Liabilities: $0.17M $0.18M 01/05/2025
Current Assets: $9.71M $32.66M 01/31/2025
Current Liabilities: $0.17M $0.18M 01/05/2025
Total Debt: $0.00M $0.00M 01/05/2025
Cash: $9.71M $32.66M 01/31/2025
Debt (Net): $-9.71M $-32.66M
Enterprise Value: $220.86M $696.11M 01/22/1992
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: 01/05/2025
Misc 01/05/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 128,693,370 149,000,000 01/31/2025
Shares (FD): 134,000,000 154,000,000 01/31/2025
Insider Ownership: n/a 30% 08/25/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 01/05/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/05/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/05/2025
Development Phase: none PFS Released 08/25/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Developer: Strong Path to Production
 15
Developer: Strong Path to Production
 01/30/2024
Cash Flow Multiple: 3 4 07/22/2025

Resource Data

GOLD 01/05/2025
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 01/05/2025
Measured & Indicated: n/a n/a 01/05/2025
Inferred: n/a n/a 01/05/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/05/2025
Measured & Indicated: n/a n/a 01/05/2025
Inferred: n/a n/a 01/05/2025
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 01/05/2025
Extra Operating Cost: n/a n/a 01/05/2025
Total: n/a n/a 01/05/2025
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 01/05/2025
Open Pit (Avg): n/a n/a 01/08/2024
Recovery Rate: n/a n/a 01/05/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/05/2025
Annual Production: n/a n/a 01/05/2025
Cash Cost: n/a n/a 01/05/2025
Extra Operating Cost: n/a n/a 01/05/2025
SILVER 01/05/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 210.00M n/a 07/29/2025
Measured & Indicated: 250.00M 350.00M 07/29/2025
Inferred: 10.00M 33.00M 07/29/2025
Reserves & Resources: 260.00M 383.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 178.50M n/a 07/29/2025
Measured & Indicated: 205.70M 238.00M 07/29/2025
Inferred: 4.25M 14.03M 07/29/2025
Reserves & Resources: 209.95M 252.03M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/05/2025
Extra Operating Cost: n/a n/a 01/05/2025
Total: $24.00 $30.00 01/05/2025
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): 150.00 g/t 150.00 g/t 08/25/2025
Open Pit (Avg): n/a 100.00 g/t 08/25/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/25/2025
F
U
T
U
R
E		 Proven & Probable: 250.00M 350.00M 07/29/2025
Annual Production: 12,000,000oz. 15,000,000oz. 07/29/2025
Cash Cost: $12.00 $15.00 08/25/2025
Extra Operating Cost: $12.00 $15.00 08/25/2025

Property

Last Analysis Data  (01/05/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Diablillos
100 show
80 million oz deposit at 90 gpt.

750,000 oz gold at .8 gpt.

140 million oz AUEQ (including gold).
Exp Aguas Perdidas
100 show
Early exploration.
Exp Cerro Amarillo
100 show
Early exploration.
Exp Arcas
25 show
Early exploration.

JV with Rio Tinto

Update: December 31, 2021, the Company received notice from Rio Tinto terminating its earn-in option agreement.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Diablillos
100 540.00 show
80 million oz deposit at 90 gpt.

750,000 oz gold at .8 gpt.

140 million oz AUEQ (including gold).
Exp Aguas Perdidas
100 show
Early exploration.
Exp Cerro Amarillo
100 show
Early exploration.
Exp Arcas
25 show
Early exploration.

JV with Rio Tinto

Update: December 31, 2021, the Company received notice from Rio Tinto terminating its earn-in option agreement.

Profitability (by resource)

Proven &
Probable		 01/05/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 210.00M 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.: 178.50M n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,003.17M n/a n/a
Total Maximum Profit: $1,003.17M n/a n/a
Max Profit / Current MCap: 4.351 n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $7.49 n/a n/a
Total Max Profit Per Share: $7.49 $0.00 n/a
Total Free Profit Per Share: $5.01 n/a n/a
FD MCap / Gold Eq.: $115.30 n/a n/a
FD MCap / Silver Eq.: $1.29 n/a n/a
FD MCap / Per Metal
as % Spot Price:		 4.36% n/a n/a
EV / Gold Eq.: $110.44 n/a n/a
EV / Silver Eq.: $1.24 n/a n/a
EV / Per Metal
as % Spot Price:		 4.18% n/a n/a
Measured &
Indicated		 01/05/2025
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.): 250.00M 350.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 205.70M 238.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,156.03M $2,553.74M n/a
Total Maximum Profit: $1,156.03M $2,553.74M n/a
Max Profit / Current MCap: 5.014 3.504 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $8.63 $16.58 n/a
Total Max Profit Per Share: $8.63 $16.58 n/a
Total Free Profit Per Share: $6.15 $10.06 n/a
FD MCap / Gold Eq.: $100.05 $265.32 n/a
FD MCap / Silver Eq.: $1.12 $3.06 n/a
FD MCap / Per Metal
as % Spot Price:		 3.78% 7.52% n/a
EV / Gold Eq.: $95.84 $253.43 n/a
EV / Silver Eq.: $1.07 $2.92 n/a
EV / Per Metal
as % Spot Price:		 3.62% 7.18% n/a

Reserves &
Resources		 01/05/2025
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.): 260.00M 383.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 209.95M 252.03M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $1,179.92M $2,704.23M n/a
Total Maximum Profit: $1,179.92M $2,704.23M n/a
Max Profit / Current MCap: 5.117 3.711 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $8.81 $17.56 n/a
Total Max Profit Per Share: $8.81 $17.56 n/a
Total Free Profit Per Share: $6.33 $11.04 n/a
FD MCap / Gold Eq.: $98.02 $250.56 n/a
FD MCap / Silver Eq.: $1.10 $2.89 n/a
FD MCap / Per Metal
as % Spot Price:		 3.71% 7.10% n/a
EV / Gold Eq.: $93.90 $239.33 n/a
EV / Silver Eq.: $1.05 $2.76 n/a
EV / Per Metal
as % Spot Price:		 3.55% 6.78% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults