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

Kuya Silver Corp

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

Symbol Data

Symbol Currency
CNSX:KUYA CAD
OTCMKTS:KUYAF USD

Description

Kuya Silver Corp are a silver focused junior, small producer with three exploration properties in Canada and Peru. They have approximately 16Moz. of silver in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~C$67.78M which is a rise of roughly 77% over the last eleven months. As of 10/07/2024 they have no debt and ~C$1.44M cash. They have 121M shares outstanding and trade on the Canadian Securities Exchange and the over-the-counter markets.

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

General Details

Financial 10/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $38.21M $67.78M 08/15/2025
MCap (OS): $26.20M $44.57M 08/15/2025
Total Assets: $19.91M $19.50M 10/07/2024
Total Liabilities: $2.36M $2.31M 10/07/2024
Current Assets: $2.21M $2.17M 10/07/2024
Current Liabilities: $1.11M $1.08M 10/07/2024
Total Debt: $0.00M $0.00M 10/07/2024
Cash: $1.47M $1.44M 10/07/2024
Debt (Net): $-1.47M $-1.44M
Enterprise Value: $36.74M $66.33M 02/07/1972
Cash Flow: $14.79M $29.97M never
Cash Flow Multiple: 2.58 2.26 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 10/07/2024
Misc 10/07/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 104,501,729 121,000,000 08/15/2025
Shares (FD): 152,427,266 184,000,000 08/15/2025
Insider Ownership: n/a 30% 08/15/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a 01/01/2022 10/07/2024
Production (Gold Eq Oz.): (guess) 
18,064		 (guess) 
17,298		 10/07/2024
Production (Silver Eq Oz.): (guess) 
1,500,000		 (guess) 
1,500,000		 10/07/2024
Development Phase: none Producer (Single Mine) 08/15/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 05/21/2024
Cash Flow Multiple: 8 8 10/07/2024

Resource Data

GOLD 10/07/2024
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 10/07/2024
Measured & Indicated: n/a n/a 10/07/2024
Inferred: n/a n/a 10/07/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/07/2024
Measured & Indicated: n/a n/a 10/07/2024
Inferred: n/a n/a 10/07/2024
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 10/07/2024
Extra Operating Cost: n/a n/a 10/07/2024
Total: n/a n/a 10/07/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): $2,115.48 $3,918.33
EV / Production (AuEq): $2,033.84 $3,834.82
G
R
A
D
E		 Underground (Avg): n/a n/a 10/07/2024
Open Pit (Avg): n/a n/a 10/02/2023
Recovery Rate: n/a n/a 10/07/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 10/07/2024
Annual Production: n/a n/a 10/07/2024
Cash Cost: n/a n/a 10/07/2024
Extra Operating Cost: n/a n/a 10/07/2024
SILVER 10/07/2024
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 10/07/2024
Measured & Indicated: 6.00M 6.00M 10/07/2024
Inferred: 10.00M 10.00M 10/07/2024
Reserves & Resources: 16.00M 16.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/07/2024
Measured & Indicated: 4.08M 4.08M 10/07/2024
Inferred: 4.25M 4.25M 10/07/2024
Reserves & Resources: 8.33M 8.33M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,500,000oz.		 (guess) 
1,500,000oz.		 10/07/2024
Cash Cost: $12.00 $12.00 10/07/2024
Extra Operating Cost: $10.00 $10.00 10/07/2024
Total: $22.00 $22.00 10/07/2024
Margin (Free Cash Flow): $9.86 (30.95%) $19.98 (47.59%)
MCap / Production (AgEq): $25.48 $45.19
EV / Production (AgEq): $24.49 $44.22
G
R
A
D
E		 Underground (Avg): 250.00 g/t 250.00 g/t 10/07/2024
Open Pit (Avg): n/a n/a 10/02/2023
Recovery Rate: (CG)  85.00% (CG)  85.00% 08/15/2025
F
U
T
U
R
E		 Proven & Probable: 20.00M 20.00M 10/07/2024
Annual Production: 2,000,000oz. 2,000,000oz. 10/07/2024
Cash Cost: $15.00 $15.00 10/07/2024
Extra Operating Cost: $10.00 $10.00 10/07/2024

Property

Last Analysis Data  (10/07/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silver Kings
100 show
Drilling a discovery

Size: 13,000 ha
Exp Bethania
100 show
Small resource. Exploration potential.

Past producing mine for 40 years.

Lost of known veins.

Size: 4,300 ha
Exp Carmelita
100 show
Early exploration

Size: 800 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Silver Kings
100 show
Drilling a discovery

Size: 13,000 ha
Exp Bethania
100 show
Small resource. Exploration potential.

Past producing mine for 40 years.

Lost of known veins.

Size: 4,300 ha
Exp Carmelita
100 show
Early exploration

Size: 800 ha

Profitability (by resource)

Proven &
Probable		 10/07/2024
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		 10/07/2024
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.): 6.00M 6.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 4.08M 4.08M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $40.23M $81.52M n/a
Total Maximum Profit: $40.23M $81.52M n/a
Max Profit / Current MCap: 1.053 1.203 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.26 $0.44 n/a
Total Max Profit Per Share: $0.26 $0.44 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $777.75 $1,440.56 n/a
FD MCap / Silver Eq.: $9.37 $16.61 n/a
FD MCap / Per Metal
as % Spot Price:		 29.40% 39.57% n/a
EV / Gold Eq.: $747.74 $1,409.86 n/a
EV / Silver Eq.: $9.00 $16.26 n/a
EV / Per Metal
as % Spot Price:		 28.26% 38.73% n/a

Reserves &
Resources		 10/07/2024
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.): 16.00M 16.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 8.33M 8.33M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $82.13M $166.43M n/a
Total Maximum Profit: $82.13M $166.43M n/a
Max Profit / Current MCap: 2.149 2.456 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.54 $0.90 n/a
Total Max Profit Per Share: $0.54 $0.90 n/a
Total Free Profit Per Share: $0.20 $0.39 n/a
FD MCap / Gold Eq.: $380.94 $705.58 n/a
FD MCap / Silver Eq.: $4.59 $8.14 n/a
FD MCap / Per Metal
as % Spot Price:		 14.40% 19.38% n/a
EV / Gold Eq.: $366.24 $690.54 n/a
EV / Silver Eq.: $4.41 $7.96 n/a
EV / Per Metal
as % Spot Price:		 13.84% 18.97% 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.     ×