Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Silver X Mining

www: www.silverxmining.com   email: info@silverx-mining.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
CVE:AGX CAD
OTCMKTS:AGXPF USD

Description

Silver X Mining are a silver focused junior, small producer with one producing mine in Peru and two exploration properties. Currently they produce roughly 800koz. of silver per year. They have approximately 100Moz. of silver in the reserves and resources category of which 25Moz. are in the measured and indicated category. They have a market capitalisation of ~C$163.29M which is a rise of roughly 192% over the last four months. As of 08/01/2025 they have ~C$1M debt and ~C$10.85M cash. They have 258M 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 08/01/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $55.97M $163.29M 09/15/2025
MCap (OS): $46.75M $126.90M 09/15/2025
Total Assets: $46.99M $47.02M 08/01/2025
Total Liabilities: $18.07M $18.08M 08/01/2025
Current Assets: $4.34M $10.85M 09/15/2025
Current Liabilities: $8.67M $8.68M 08/01/2025
Total Debt: $1.08M $1.08M 08/01/2025
Cash: $1.45M $10.85M 09/15/2025
Debt (Net): $-0.36M $-9.76M
Enterprise Value: $55.61M $153.53M 11/12/1974
Cash Flow: $3.70M $18.37M never
Cash Flow Multiple: 15.14 8.89 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 08/01/2025
Misc 08/01/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 223,000,000 258,000,000 09/15/2025
Shares (FD): 267,000,000 332,000,000 09/15/2025
Insider Ownership: n/a 20% 10/11/2025
Dividend (Annual): n/a n/a 10/11/2025
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 08/01/2025
Production (Gold Eq Oz.): (guess) 
8,914		 (guess) 
11,032		 08/01/2025
Production (Silver Eq Oz.): (guess) 
800,000		 (guess) 
800,000		 08/01/2025
Development Phase: none Producer (Single Mine) 08/29/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 08/01/2025
Cash Flow Multiple: 6 7 10/11/2025

Resource Data

GOLD 08/01/2025
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 08/01/2025
Measured & Indicated: n/a n/a 08/01/2025
Inferred: n/a n/a 08/01/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/01/2025
Measured & Indicated: n/a n/a 08/01/2025
Inferred: n/a n/a 08/01/2025
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 08/01/2025
Extra Operating Cost: n/a n/a 08/01/2025
Total: n/a n/a 08/01/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): $6,278.66 $14,801.33
EV / Production (AuEq): $6,238.11 $13,916.24
G
R
A
D
E		 Underground (Avg): n/a n/a 08/01/2025
Open Pit (Avg): n/a n/a 07/02/2023
Recovery Rate: n/a n/a 08/01/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/01/2025
Annual Production: n/a n/a 08/01/2025
Cash Cost: n/a n/a 08/01/2025
Extra Operating Cost: n/a n/a 08/01/2025
SILVER 08/01/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 20.00M 20.00M 08/01/2025
Measured & Indicated: 25.00M 25.00M 08/01/2025
Inferred: 75.00M 75.00M 08/01/2025
Reserves & Resources: 100.00M 100.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 16.00M 16.00M 08/01/2025
Measured & Indicated: 19.20M 19.20M 08/01/2025
Inferred: 30.00M 30.00M 08/01/2025
Reserves & Resources: 49.20M 49.20M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
800,000oz.		 (guess) 
800,000oz.		 08/01/2025
Cash Cost: $20.00 $23.00 08/29/2025
Extra Operating Cost: $12.00 $12.00 08/01/2025
Total: $32.00 $35.00 08/29/2025
Margin (Free Cash Flow): $4.62 (12.62%) $22.96 (39.61%)
MCap / Production (AgEq): $69.96 $204.12
EV / Production (AgEq): $69.51 $191.91
G
R
A
D
E		 Underground (Avg): 120.00 g/t 120.00 g/t 08/01/2025
Open Pit (Avg): n/a n/a 07/02/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/11/2025
F
U
T
U
R
E		 Proven & Probable: 75.00M 75.00M 08/01/2025
Annual Production: 3,000,000oz. 4,000,000oz. 09/12/2025
Cash Cost: $22.00 $23.00 10/11/2025
Extra Operating Cost: $14.00 $12.00 09/12/2025

Property

Last Analysis Data  (08/01/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Nueva Recuperada
100 show
180 million oz AGEQ (300 gpt)

100 million oz AG at 120 gpt

Producing 2 million oz AGEQ

Size: 15,000 ha
Exp Coriorcco
100 show
Early Exploration

Size: 2,000 ha
Exp Las Antas
100 show
Early Exploration

Size: 1,400 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Nueva Recuperada
100 show
180 million oz AGEQ (300 gpt)

100 million oz AG at 120 gpt

Producing 2 million oz AGEQ

Size: 15,000 ha
Exp Coriorcco
100 show
Early Exploration

Size: 2,000 ha
Exp Las Antas
100 show
Early Exploration

Size: 1,400 ha

Profitability (by resource)

Proven &
Probable		 08/01/2025
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.): 20.00M 20.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 16.00M 16.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $73.92M $367.36M n/a
Total Maximum Profit: $73.92M $367.36M n/a
Max Profit / Current MCap: 1.321 2.250 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.28 $1.11 n/a
Total Max Profit Per Share: $0.28 $1.11 n/a
Total Free Profit Per Share: $0.00 $0.43 n/a
FD MCap / Gold Eq.: $313.93 $740.07 n/a
FD MCap / Silver Eq.: $3.50 $10.21 n/a
FD MCap / Per Metal
as % Spot Price:		 9.55% 17.61% n/a
EV / Gold Eq.: $311.91 $695.81 n/a
EV / Silver Eq.: $3.48 $9.60 n/a
EV / Per Metal
as % Spot Price:		 9.49% 16.56% n/a
Measured &
Indicated		 08/01/2025
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.): 25.00M 25.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 19.20M 19.20M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $88.70M $440.83M n/a
Total Maximum Profit: $88.70M $440.83M n/a
Max Profit / Current MCap: 1.585 2.700 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.33 $1.33 n/a
Total Max Profit Per Share: $0.33 $1.33 n/a
Total Free Profit Per Share: $0.04 $0.65 n/a
FD MCap / Gold Eq.: $261.61 $616.72 n/a
FD MCap / Silver Eq.: $2.92 $8.50 n/a
FD MCap / Per Metal
as % Spot Price:		 7.96% 14.67% n/a
EV / Gold Eq.: $259.92 $579.84 n/a
EV / Silver Eq.: $2.90 $8.00 n/a
EV / Per Metal
as % Spot Price:		 7.91% 13.80% n/a

Reserves &
Resources		 08/01/2025
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.): 100.00M 100.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 49.20M 49.20M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $227.30M $1,129.63M n/a
Total Maximum Profit: $227.30M $1,129.63M n/a
Max Profit / Current MCap: 4.061 6.918 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.85 $3.40 n/a
Total Max Profit Per Share: $0.85 $3.40 n/a
Total Free Profit Per Share: $0.56 $2.72 n/a
FD MCap / Gold Eq.: $102.09 $240.67 n/a
FD MCap / Silver Eq.: $1.14 $3.32 n/a
FD MCap / Per Metal
as % Spot Price:		 3.11% 5.73% n/a
EV / Gold Eq.: $101.43 $226.28 n/a
EV / Silver Eq.: $1.13 $3.12 n/a
EV / Per Metal
as % Spot Price:		 3.09% 5.38% 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.     ×