Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Excellon Resources Inc

www: www.excellonresources.com   email: info@excellonresources.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:EXN USD
TSE:EXN CAD

Description

Excellon Resources Inc are a gold and silver focused junior, emerging mid-tier producer with one producing mine in Mexico and exploration properties. Currently they produce roughly 1,000koz. of silver per year. They have approximately 1Moz. of gold and 30Moz. of silver in the reserves and resources category of which 0.8Moz. of gold and 10Moz. of silver are in the measured and indicated category. They have a market capitalisation of ~$12.56M which is a fall of roughly 74% over the last twelve months. As of 10/05/2021 they have ~$13M debt and ~$6M cash. They have 33M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 10/05/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $48.50M $12.56M 10/05/2021 $-35.94M
Total Assets: $45.00M $45.00M 10/05/2021 $0.00M
Total Liabilities: $25.00M $25.00M 10/05/2021 $0.00M
Current Assets: $6.00M $6.00M 10/05/2021 $0.00M
Current Liabilities: $9.00M $9.00M 10/05/2021 $0.00M
Total Debt: $13.00M $13.00M 10/05/2021 $0.00M
Cash: $6.00M $6.00M 10/05/2021 $0.00M
Enterprise Value: $55.50M $19.56M 08/15/1970 $-35.94M
Cash Flow: $0.44M $-0.31M never $-0.75M
Cash Flow Multiple: 109.98 0.00 never -109.98
Net Debt to
Cash Flow Ratio:		 15.87 n/a never 0.00
Finance within 1 year: 10/05/2021 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/05/2021 0.00%
Misc 10/05/2021
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 32,763,000 32,763,000 10/05/2021 0
Shares (FD): 36,601,000 36,601,000 10/05/2021 0
Insider Ownership: n/a 29% 06/30/2022 29%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 10/05/2021 n/a
Production (Gold Eq Oz.): (guess) 
12,856		 (guess) 
11,730		 10/05/2021 -1,126
Production (Silver Eq Oz.): (guess) 
1,000,000		 (guess) 
1,000,000		 10/05/2021 0
Initial CapEx (Outstanding): n/a n/a 10/05/2021 n/a
Funding Option: n/a n/a 10/05/2021 n/a
Documentation: none PRODUCER 06/30/2022 n/a
Value Adjustment: -20% -20% never 0%

Resource Data

GOLD 10/05/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 10/05/2021 0.00M
Measured & Indicated: 0.80M 0.80M 10/05/2021 0.00M
Inferred: 0.20M 0.20M 10/05/2021 0.00M
Reserves & Resources: 1.00M 1.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/05/2021 0.00M
Measured & Indicated: 0.51M 0.51M 10/05/2021 0.00M
Inferred: 0.08M 0.08M 10/05/2021 0.00M
Reserves & Resources: 0.59M 0.59M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 10/05/2021 $0.00
Extra Operating Cost: n/a n/a 10/05/2021 $0.00
Average Grade: 0.60 g/t 0.60 g/t 10/05/2021 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 06/30/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 10/05/2021 0.00M
Annual Production: 80,000oz. 80,000oz. 10/05/2021 0oz.
Cash Cost: $850 $850 10/05/2021 $0
Extra Operating Cost: $450 $450 10/05/2021 $0
SILVER 10/05/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 10/05/2021 0.00M
Measured & Indicated: 10.00M 10.00M 10/05/2021 0.00M
Inferred: 20.00M 20.00M 10/05/2021 0.00M
Reserves & Resources: 30.00M 30.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 10/05/2021 0.00M
Measured & Indicated: 7.20M 7.20M 10/05/2021 0.00M
Inferred: 9.00M 9.00M 10/05/2021 0.00M
Reserves & Resources: 16.20M 16.20M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
1,000,000oz.		 (guess) 
1,000,000oz.		 10/05/2021 0oz.
Cash Cost: $12.00 $12.00 10/05/2021 $0.00
Extra Operating Cost: $10.00 $10.00 10/05/2021 $0.00
Average Grade: 400.00 g/t 400.00 g/t 10/05/2021 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 06/30/2022 0.00%
F
U
T
U
R
E		 Proven & Probable: 20.00M 20.00M 10/05/2021 0.00M
Annual Production: 1,500,000oz. 1,500,000oz. 10/05/2021 0oz.
Cash Cost: $11.00 $11.00 10/05/2021 $0.00
Extra Operating Cost: $10.00 $10.00 10/05/2021 $0.00

Property

Last Analysis Data  (10/05/2021)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Germany, Germany Silver City 100% 16,000 n/a show
Past production area.

36-kilometer strike.

High grade.
Production Torreon, Mexico Platosa 100% n/a Underground show
Highest grade mine in mexico at 25 opt.
Exploration Mexico, Mexico Evolucion 100% (guess) 30,000 Both show
Early exploration
Exploration Salmon, USA Buckhorn 0% n/a n/a n/a
Exploration Idaho, USA Gold Bug 100% n/a n/a n/a
Exploration Idaho, USA Hai 100% n/a n/a n/a
Exploration Idaho, USA Kilgore 100% 5,000 Open Pit show
900,000 oz deposit at .5 gpt.

Plus more good drill results.

At least 1 million oz.
Exploration Oakley, Id, USA Oakley 0% n/a n/a n/a
Total Land Package Size (ha): 51,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Exploration Germany, Germany Silver City 100% 16,000 n/a show
Past production area.

36-kilometer strike.

High grade.
Production Torreon, Mexico Platosa 100% n/a Underground show
Highest grade mine in mexico at 25 opt.
Exploration Mexico, Mexico Evolucion 100% (guess) 30,000 Both show
Early exploration
Exploration Salmon, USA Buckhorn 0% n/a n/a n/a
Exploration Idaho, USA Gold Bug 100% n/a n/a n/a
Exploration Idaho, USA Hai 100% n/a n/a n/a
Exploration Idaho, USA Kilgore 100% 5,000 Open Pit show
900,000 oz deposit at .5 gpt.

Plus more good drill results.

At least 1 million oz.
Exploration Oakley, Id, USA Oakley 0% n/a n/a n/a
Total Land Package Size (ha): 51,000  

Profitability (by resource)

Proven &
Probable		 10/05/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD Mkt. Cap / Gold Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Silver Eq.: n/a n/a n/a $0.00
FD Mkt. Cap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 10/05/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 86.16% 87.21% n/a 1.05%
Percentage Silver: 13.84% 12.79% n/a -1.05%
Total (Gold Eq. Oz.): 0.93M 0.92M n/a -0.01M
Total (Silver Eq. Oz.): 72.23M 78.20M n/a 5.97M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.60M 0.60M n/a -0.01M
Silver Eq. Oz.: 47.03M 50.85M n/a 3.82M
Maximum Profit (Gold): $131.98M $154.26M n/a $22.28M
Maximum Profit (Silver): $2.54M $-2.66M n/a $-5.20M
Total Maximum Profit: $134.52M $151.59M n/a $17.08M
Max Profit / Current MCap: 2.773 12.067 n/a 9.293
Max Profit Per Share (Gold): $3.61 $4.21 n/a $0.61
Max Profit Per Share (Silver): $0.07 $-0.07 n/a $-0.14
Total Max Profit Per Share: $3.68 $4.14 n/a $0.47
Total Free Profit Per Share: $2.01 $3.67 n/a $1.67
FD Mkt. Cap / Gold Eq.: $80.23 $21.06 n/a $-59.16
FD Mkt. Cap / Silver Eq.: $1.03 $0.25 n/a $-0.78
FD Mkt. Cap / Per Metal
as % Spot Price:		 4.56% 1.15% n/a -3.41%

Reserves &
Resources		 10/05/2021
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 72.17% 73.97% n/a 1.80%
Percentage Silver: 27.83% 26.03% n/a -1.80%
Total (Gold Eq. Oz.): 1.39M 1.35M n/a -0.03M
Total (Silver Eq. Oz.): 107.79M 115.25M n/a 7.46M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.80M 0.78M n/a -0.02M
Silver Eq. Oz.: 62.25M 66.67M n/a 4.42M
Maximum Profit (Gold): $152.60M $178.36M n/a $25.76M
Maximum Profit (Silver): $5.72M $-5.99M n/a $-11.70M
Total Maximum Profit: $158.31M $172.37M n/a $14.06M
Max Profit / Current MCap: 3.264 13.720 n/a 10.456
Max Profit Per Share (Gold): $4.17 $4.87 n/a $0.70
Max Profit Per Share (Silver): $0.16 $-0.16 n/a $-0.32
Total Max Profit Per Share: $4.33 $4.71 n/a $0.38
Total Free Profit Per Share: $2.66 $4.24 n/a $1.58
FD Mkt. Cap / Gold Eq.: $60.61 $16.06 n/a $-44.54
FD Mkt. Cap / Silver Eq.: $0.78 $0.19 n/a $-0.59
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.44% 0.87% n/a -2.57%

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.     ×