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

Equity Metals Corp

www: equitymetalscorporation.com   email: ir@mnxltd.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:EQTY CAD
OTCMKTS:EQMEF USD

Description

Equity Metals Corp are a silver focused junior, project generator with one exploration property in Canada. They have approximately 85Moz. of silver in the reserves and resources category of which 63Moz. are in the measured and indicated category. They have a market capitalisation of ~C$29.52M which is a rise of roughly 42% over the last twelve months. As of 12/10/2023 they have no debt and ~C$1.43M cash. They have 161M 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 12/10/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $20.77M $29.52M 12/10/2023
Total Assets: $2.95M $2.86M 12/10/2023
Total Liabilities: $0.07M $0.07M 12/10/2023
Current Assets: $1.47M $1.43M 12/10/2023
Current Liabilities: $0.07M $0.07M 12/10/2023
Total Debt: $0.00M $0.00M 12/10/2023
Cash: $1.47M $1.43M 12/10/2023
Enterprise Value: $19.30M $28.09M 11/21/1970
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: 12/10/2023
Misc 12/10/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 148,000,000 161,159,958 06/19/2024
Shares (FD): 217,000,000 217,000,000 12/10/2023
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 12/10/2023
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/10/2023
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/10/2023
Initial CapEx (Outstanding): n/a n/a 12/10/2023
Funding Option: n/a n/a 12/10/2023
Documentation: none none 06/19/2024
Future MCap Modifier: 0.03
PG/Explorer: Good Project
 0.03
PG/Explorer: Good Project
 04/24/2023
Cash Flow Multiplier: none none 06/19/2024

Resource Data

GOLD 12/10/2023
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 12/10/2023
Measured & Indicated: n/a n/a 12/10/2023
Inferred: n/a n/a 12/10/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/10/2023
Measured & Indicated: n/a n/a 12/10/2023
Inferred: n/a n/a 12/10/2023
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 12/10/2023
Extra Operating Cost: n/a n/a 12/10/2023
Total: n/a n/a 12/10/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/10/2023
Open Pit (Avg): n/a n/a 12/10/2023
Recovery Rate: n/a n/a 12/10/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/10/2023
Annual Production: n/a n/a 12/10/2023
Cash Cost: n/a n/a 12/10/2023
Extra Operating Cost: n/a n/a 12/10/2023
SILVER 12/10/2023
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 12/10/2023
Measured & Indicated: 63.00M 63.00M 12/10/2023
Inferred: 22.00M 22.00M 12/10/2023
Reserves & Resources: 85.00M 85.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/10/2023
Measured & Indicated: 37.80M 37.80M 12/10/2023
Inferred: 8.25M 8.25M 12/10/2023
Reserves & Resources: 46.05M 46.05M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: $10.00 $10.00 12/10/2023
Extra Operating Cost: $6.00 $6.00 12/10/2023
Total: $16.00 $16.00 12/10/2023
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): 450.00 g/t 450.00 g/t 12/10/2023
Open Pit (Avg): n/a n/a 12/10/2023
Recovery Rate: (guess)  75.00% (guess)  75.00% 12/10/2023
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 12/10/2023
Annual Production: n/a n/a 12/10/2023
Cash Cost: n/a n/a 12/10/2023
Extra Operating Cost: n/a n/a 12/10/2023

Property

Last Analysis Data  (12/10/2023)
Stage Name Owned Au Ag Cu Notes
Exp Silver Queen 100% show
30 million oz of AG
85 million oz of AGEQ (AU, CU, PB, ZN)

500 gpt AGEQ
Total Land Package Size (ha): 18,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Silver Queen 100% show
30 million oz of AG
85 million oz of AGEQ (AU, CU, PB, ZN)

500 gpt AGEQ
Total Land Package Size (ha): 18,000  

Profitability (by resource)

Proven &
Probable		 12/10/2023
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
Measured &
Indicated		 12/10/2023
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.): 63.00M 63.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 37.80M 37.80M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $260.82M $573.05M n/a
Total Maximum Profit: $260.82M $573.05M n/a
Max Profit / Current MCap: 12.555 19.410 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.20 $2.64 n/a
Total Max Profit Per Share: $1.20 $2.64 n/a
Total Free Profit Per Share: $1.07 $2.45 n/a
FD MCap / Gold Eq.: $47.90 $66.87 n/a
FD MCap / Silver Eq.: $0.55 $0.78 n/a
FD MCap / Per Metal
as % Spot Price:		 2.40% 2.51% n/a

Reserves &
Resources		 12/10/2023
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.): 85.00M 85.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 46.05M 46.05M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $317.75M $698.12M n/a
Total Maximum Profit: $317.75M $698.12M n/a
Max Profit / Current MCap: 15.296 23.646 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.46 $3.22 n/a
Total Max Profit Per Share: $1.46 $3.22 n/a
Total Free Profit Per Share: $1.33 $3.03 n/a
FD MCap / Gold Eq.: $39.32 $54.89 n/a
FD MCap / Silver Eq.: $0.45 $0.64 n/a
FD MCap / Per Metal
as % Spot Price:		 1.97% 2.06% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults