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

Silver X Mining

www: www.silverxmining.com   email: info@silverx-mining.com
Category: Junior: Emerging Mid-tier Producer
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:AGX CAD
OTCMKTS:AGXPF USD

Description

Silver X Mining are a silver focused junior, emerging mid-tier producer with one producing mine in Peru and two exploration properties. Currently they produce roughly 1.2Moz. of silver per year. They have approximately 155Moz. of silver in the reserves and resources category of which 35Moz. are in the measured and indicated category. They have a market capitalisation of ~C$41.59M which is a fall of roughly 19% over the last five months. As of 07/02/2024 they have ~C$1M debt and ~C$1.43M cash. They have 218M 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 07/02/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $51.36M $41.59M 10/30/2024
Total Assets: $47.36M $46.54M 07/02/2024
Total Liabilities: $18.21M $17.90M 07/02/2024
Current Assets: $4.37M $4.30M 07/02/2024
Current Liabilities: $8.74M $8.59M 07/02/2024
Total Debt: $1.09M $1.07M 07/02/2024
Cash: $1.46M $1.43M 07/02/2024
Enterprise Value: $50.99M $41.23M 04/23/1971
Cash Flow: $4.90M $2.59M never
Cash Flow Multiple: 10.48 16.05 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 07/02/2024
Misc 07/02/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 201,000,000 218,000,000 10/30/2024
Shares (FD): 266,000,000 264,000,000 10/30/2024
Insider Ownership: n/a 30% 10/30/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 07/02/2024
Production (Gold Eq Oz.): (guess) 
17,730		 (guess) 
14,016		 10/24/2024
Production (Silver Eq Oz.): (guess) 
1,400,000		 (guess) 
1,200,000		 10/24/2024
Initial CapEx (Outstanding): n/a n/a 07/02/2024
Funding Option: n/a n/a 07/02/2024
Documentation: none PRODUCER 10/30/2024
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 07/02/2023
Cash Flow Multiplier: 5 5 07/02/2024

Resource Data

GOLD 07/02/2024
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 07/02/2024
Measured & Indicated: n/a n/a 07/02/2024
Inferred: n/a n/a 07/02/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 07/02/2024
Measured & Indicated: n/a n/a 07/02/2024
Inferred: n/a n/a 07/02/2024
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 07/02/2024
Extra Operating Cost: n/a n/a 07/02/2024
Total: n/a n/a 07/02/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 07/02/2024
Open Pit (Avg): n/a n/a 07/02/2023
Recovery Rate: n/a n/a 07/02/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 07/02/2024
Annual Production: n/a n/a 07/02/2024
Cash Cost: n/a n/a 07/02/2024
Extra Operating Cost: n/a n/a 07/02/2024
SILVER 07/02/2024
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 07/02/2024
Measured & Indicated: 35.00M 35.00M 07/02/2024
Inferred: 120.00M 120.00M 07/02/2024
Reserves & Resources: 155.00M 155.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 16.00M 16.00M 07/02/2024
Measured & Indicated: 25.60M 25.60M 07/02/2024
Inferred: 48.00M 48.00M 07/02/2024
Reserves & Resources: 73.60M 73.60M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,400,000oz.		 (guess) 
1,200,000oz.		 10/24/2024
Cash Cost: $16.00 $19.00 10/24/2024
Extra Operating Cost: $10.00 $10.00 07/02/2024
Total: $26.00 $29.00 10/24/2024
Margin (Free Cash Flow): $3.50 (11.86%) $2.16 (6.93%)
G
R
A
D
E		 Underground (Avg): 300.00 g/t 300.00 g/t 07/02/2024
Open Pit (Avg): n/a n/a 07/02/2023
Recovery Rate: (CG)  80.00% (CG)  80.00% 10/30/2024
F
U
T
U
R
E		 Proven & Probable: 100.00M 100.00M 07/02/2024
Annual Production: 4,000,000oz. 4,000,000oz. 10/24/2024
Cash Cost: $17.00 $20.00 10/24/2024
Extra Operating Cost: $11.00 $12.00 10/24/2024

Property

Last Analysis Data  (07/02/2024)
Stage Name Owned Au Ag Cu Notes
Prod Nueva Recuperada 100% show
150 million oz AGEQ (300 gpt)

75 million oz AG at 120 gpt

Producing 2 million oz AGEQ
Exp Coriorcco 100% show
Early Exploration
Exp Las Antas 100% show
Early Exploration
Total Land Package Size (ha): 18,400  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod Nueva Recuperada 100% show
150 million oz AGEQ (300 gpt)

75 million oz AG at 120 gpt

Producing 2 million oz AGEQ
Exp Coriorcco 100% show
Early Exploration
Exp Las Antas 100% show
Early Exploration
Total Land Package Size (ha): 18,400  

Profitability (by resource)

Proven &
Probable		 07/02/2024
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.): 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): $56.00M $34.56M n/a
Total Maximum Profit: $56.00M $34.56M n/a
Max Profit / Current MCap: 1.090 0.831 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.21 $0.13 n/a
Total Max Profit Per Share: $0.21 $0.13 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $253.46 $222.55 n/a
FD MCap / Silver Eq.: $3.21 $2.60 n/a
FD MCap / Per Metal
as % Spot Price:		 10.88% 8.34% n/a
Measured &
Indicated		 07/02/2024
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.): 35.00M 35.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 25.60M 25.60M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $89.60M $55.30M n/a
Total Maximum Profit: $89.60M $55.30M n/a
Max Profit / Current MCap: 1.745 1.330 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.34 $0.21 n/a
Total Max Profit Per Share: $0.34 $0.21 n/a
Total Free Profit Per Share: $0.07 $0.00 n/a
FD MCap / Gold Eq.: $158.41 $139.10 n/a
FD MCap / Silver Eq.: $2.01 $1.62 n/a
FD MCap / Per Metal
as % Spot Price:		 6.80% 5.21% n/a

Reserves &
Resources		 07/02/2024
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.): 155.00M 155.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 73.60M 73.60M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $257.60M $158.98M n/a
Total Maximum Profit: $257.60M $158.98M n/a
Max Profit / Current MCap: 5.016 3.822 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.97 $0.60 n/a
Total Max Profit Per Share: $0.97 $0.60 n/a
Total Free Profit Per Share: $0.70 $0.38 n/a
FD MCap / Gold Eq.: $55.10 $48.38 n/a
FD MCap / Silver Eq.: $0.70 $0.57 n/a
FD MCap / Per Metal
as % Spot Price:		 2.37% 1.81% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults