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

Aftermath Silver

www: aftermathsilver.com   email: info@aftermathsilver.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:AAG CAD
OTCMKTS:AAGFF USD

Description

Aftermath Silver are a silver focused junior, late stage developer with one mine in development in Peru and one exploration property. They have approximately 400Moz. of silver in the reserves and resources category of which 200Moz. are in the measured and indicated category. They have a market capitalisation of ~$124.13M which is a rise of roughly 10% over the last four months. As of 12/06/2024 they have no debt and ~$10M 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 12/06/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $112.46M $124.13M 03/24/2025 $11.67M
Total Assets: $12.00M $12.00M 12/06/2024 $0.00M
Total Liabilities: $2.00M $2.00M 12/06/2024 $0.00M
Current Assets: $10.00M $10.00M 12/06/2024 $0.00M
Current Liabilities: $2.00M $2.00M 12/06/2024 $0.00M
Total Debt: $0.00M $0.00M 12/06/2024 $0.00M
Cash: $10.00M $10.00M 12/06/2024 $0.00M
Enterprise Value: $102.46M $114.13M 08/13/1973 $11.67M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: Yes Yes 12/06/2024 n/a
Misc 12/06/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 287,657,119 291,530,619 03/24/2025 3,873,500
Shares (FD): 347,917,768 349,047,768 03/24/2025 1,130,000
Insider Ownership: n/a 35% 03/24/2025 35%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 01/01/2029 12/06/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/06/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/06/2024 0
Initial CapEx (Outstanding): n/a n/a 12/06/2024 n/a
Funding Option: n/a n/a 12/06/2024 n/a
Documentation: none none 03/24/2025 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.05
Developer: Early Development
 02/15/2025 0
Cash Flow Multiplier: 2.5 2.5 05/23/2024 0.00

Resource Data

GOLD 12/06/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/06/2024 0.00M
Measured & Indicated: n/a n/a 12/06/2024 0.00M
Inferred: n/a n/a 12/06/2024 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/06/2024 0.00M
Measured & Indicated: n/a n/a 12/06/2024 0.00M
Inferred: n/a n/a 12/06/2024 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/06/2024 $0.00
Extra Operating Cost: n/a n/a 12/06/2024 $0.00
Total: n/a n/a 12/06/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/06/2024 n/a
Open Pit (Avg): n/a n/a 12/08/2023 n/a
Recovery Rate: n/a n/a 12/06/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/06/2024 0.00M
Annual Production: n/a n/a 12/06/2024 n/a
Cash Cost: n/a n/a 12/06/2024 n/a
Extra Operating Cost: n/a n/a 12/06/2024 n/a
SILVER 12/06/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/06/2024 0.00M
Measured & Indicated: 200.00M 200.00M 12/06/2024 0.00M
Inferred: 200.00M 200.00M 12/06/2024 0.00M
Reserves & Resources: 400.00M 400.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/06/2024 0.00M
Measured & Indicated: 128.00M 128.00M 12/06/2024 0.00M
Inferred: 80.00M 80.00M 12/06/2024 0.00M
Reserves & Resources: 208.00M 208.00M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 12/06/2024 $0.00
Extra Operating Cost: n/a n/a 12/06/2024 $0.00
Total: $27.00 $27.00 12/06/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 12/06/2024 n/a
Open Pit (Avg): n/a 1,500.00 g/t 12/06/2024 1,500.00 g/t
Recovery Rate: (CG)  80.00% (CG)  80.00% 03/24/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 200.00M 200.00M 12/06/2024 0.00M
Annual Production: 10,000,000oz. 10,000,000oz. 12/06/2024 0oz.
Cash Cost: $15.00 $15.00 12/06/2024 $0.00
Extra Operating Cost: $12.00 $12.00 12/06/2024 $0.00

Property

Last Analysis Data  (12/06/2024)
Stage Name Owned Au Ag Cu Notes
Exp Challacollo 100% show
45 million oz resource (180 gpt)

5% NSR

Needs a PEA.
Dev Berenguela 100% show
140 million oz at 65 gpt

Copper, manganese, zinc offsets

The manganese (4%) of the deposit) is worth around $1500 per ton

2.5M tons x $1500 = $4B in-situ.
140M oz x $30 = $4B in-situ.
The copper and zinc are worth around $3B in-situ.
Total: $15B in-situ x 10% = $1.5B

At 3500 tpd, that would be around 6M oz AGEQ at $1500 MN/ton
Total Land Package Size (ha): 36,500  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Challacollo 100% show
45 million oz resource (180 gpt)

5% NSR

Needs a PEA.
Dev Berenguela 100% show
140 million oz at 65 gpt

Copper, manganese, zinc offsets

The manganese (4%) of the deposit) is worth around $1500 per ton

2.5M tons x $1500 = $4B in-situ.
140M oz x $30 = $4B in-situ.
The copper and zinc are worth around $3B in-situ.
Total: $15B in-situ x 10% = $1.5B

At 3500 tpd, that would be around 6M oz AGEQ at $1500 MN/ton
Total Land Package Size (ha): 36,500  

Profitability (by resource)

Proven &
Probable		 12/06/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 12/06/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.18M
Total (Silver Eq. Oz.): 200.00M 200.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.11M
Silver Eq. Oz.: 128.00M 128.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $504.32M $880.64M n/a $376.32M
Total Maximum Profit: $504.32M $880.64M n/a $376.32M
Max Profit / Current MCap: 4.484 7.095 n/a 2.610
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.45 $2.52 n/a $1.07
Total Max Profit Per Share: $1.45 $2.52 n/a $1.07
Total Free Profit Per Share: $0.99 $2.01 n/a $1.02
FD MCap / Gold Eq.: $74.76 $89.24 n/a $14.49
FD MCap / Silver Eq.: $0.88 $0.97 n/a $0.09
FD MCap / Per Metal
as % Spot Price:		 2.84% 2.86% n/a 0.02%

Reserves &
Resources		 12/06/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a -0.35M
Total (Silver Eq. Oz.): 400.00M 400.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.18M
Silver Eq. Oz.: 208.00M 208.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $819.52M $1,431.04M n/a $611.52M
Total Maximum Profit: $819.52M $1,431.04M n/a $611.52M
Max Profit / Current MCap: 7.287 11.529 n/a 4.242
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.36 $4.10 n/a $1.74
Total Max Profit Per Share: $2.36 $4.10 n/a $1.74
Total Free Profit Per Share: $1.90 $3.59 n/a $1.69
FD MCap / Gold Eq.: $46.00 $54.92 n/a $8.91
FD MCap / Silver Eq.: $0.54 $0.60 n/a $0.06
FD MCap / Per Metal
as % Spot Price:		 1.75% 1.76% n/a 0.01%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults