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$309.17M which is a rise of roughly 452% over the last six months. As of 08/01/2025 they have ~C$1M debt and ~C$47.47M cash. They have 318M 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 $309.17M 01/27/2026
MCap (OS): $46.75M $250.81M 01/27/2026
Total Assets: $46.99M $91.28M 01/27/2026
Total Liabilities: $18.07M $18.26M 08/01/2025
Current Assets: $4.34M $47.47M 01/27/2026
Current Liabilities: $8.67M $8.76M 08/01/2025
Total Debt: $1.08M $1.10M 08/01/2025
Cash: $1.45M $47.47M 01/27/2026
Debt (Net): $-0.36M $-46.37M
Enterprise Value: $55.61M $262.80M
Cash Flow: $3.70M $33.46M never
Cash Flow Multiple: 15.14 9.24 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: Yes 01/27/2026
Misc 08/01/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 223,000,000 318,000,001 01/27/2026
Shares (FD): 267,000,000 392,000,000 01/27/2026
Insider Ownership: n/a 20% 02/01/2026
Dividend (Annual): n/a n/a 02/01/2026
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) 
12,401		 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 $24,930.40
EV / Production (AuEq): $6,238.11 $21,191.07
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%) $41.82 (54.44%)
MCap / Production (AgEq): $69.96 $386.46
EV / Production (AgEq): $69.51 $328.50
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% 02/01/2026
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 $669.12M n/a
Total Maximum Profit: $73.92M $669.12M n/a
Max Profit / Current MCap: 1.321 2.164 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.28 $1.71 n/a
Total Max Profit Per Share: $0.28 $1.71 n/a
Total Free Profit Per Share: $0.00 $0.63 n/a
FD MCap / Gold Eq.: $313.93 $1,246.52 n/a
FD MCap / Silver Eq.: $3.50 $19.32 n/a
FD MCap / Per Metal
as % Spot Price:		 9.55% 25.15% n/a
EV / Gold Eq.: $311.91 $1,059.55 n/a
EV / Silver Eq.: $3.48 $16.42 n/a
EV / Per Metal
as % Spot Price:		 9.49% 21.38% 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 $802.94M n/a
Total Maximum Profit: $88.70M $802.94M n/a
Max Profit / Current MCap: 1.585 2.597 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.33 $2.05 n/a
Total Max Profit Per Share: $0.33 $2.05 n/a
Total Free Profit Per Share: $0.04 $0.97 n/a
FD MCap / Gold Eq.: $261.61 $1,038.77 n/a
FD MCap / Silver Eq.: $2.92 $16.10 n/a
FD MCap / Per Metal
as % Spot Price:		 7.96% 20.96% n/a
EV / Gold Eq.: $259.92 $882.96 n/a
EV / Silver Eq.: $2.90 $13.69 n/a
EV / Per Metal
as % Spot Price:		 7.91% 17.82% 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 $2,057.54M n/a
Total Maximum Profit: $227.30M $2,057.54M n/a
Max Profit / Current MCap: 4.061 6.655 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.85 $5.25 n/a
Total Max Profit Per Share: $0.85 $5.25 n/a
Total Free Profit Per Share: $0.56 $4.17 n/a
FD MCap / Gold Eq.: $102.09 $405.37 n/a
FD MCap / Silver Eq.: $1.14 $6.28 n/a
FD MCap / Per Metal
as % Spot Price:		 3.11% 8.18% n/a
EV / Gold Eq.: $101.43 $344.57 n/a
EV / Silver Eq.: $1.13 $5.34 n/a
EV / Per Metal
as % Spot Price:		 3.09% 6.95% 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.     ×