Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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 ~$19.81M which is a fall of roughly 59% over the last eight 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.
Quick Links
Login to access
General Details
Financial
10/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$48.50M
$19.81M
10/05/2021
$-28.69M
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
$26.81M
11/07/1970
$-28.69M
Cash Flow:
$0.44M
$0.08M
never
$-0.36M
Cash Flow Multiple:
109.98
235.82
never
125.84
Net Debt to Cash Flow Ratio:
15.87
83.33
never
67.46
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%
10/05/2021
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) 11,934
10/05/2021
-922
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
10/05/2021
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%
10/05/2021
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%
10/05/2021
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%
87.02%
n/a
0.86%
Percentage Silver:
13.84%
12.98%
n/a
-0.86%
Total (Gold Eq. Oz.):
0.93M
0.92M
n/a
-0.01M
Total (Silver Eq. Oz.):
72.23M
77.04M
n/a
4.81M
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
50.10M
n/a
3.08M
Maximum Profit (Gold):
$131.98M
$158.73M
n/a
$26.75M
Maximum Profit (Silver):
$2.54M
$0.48M
n/a
$-2.06M
Total Maximum Profit:
$134.52M
$159.21M
n/a
$24.69M
Max Profit / Current MCap:
2.773
8.037
n/a
5.264
Max Profit Per Share (Gold):
$3.61
$4.34
n/a
$0.73
Max Profit Per Share (Silver):
$0.07
$0.01
n/a
$-0.06
Total Max Profit Per Share:
$3.68
$4.35
n/a
$0.67
Total Free Profit Per Share:
$2.01
$3.66
n/a
$1.65
FD Mkt. Cap / Gold Eq.:
$80.23
$33.13
n/a
$-47.10
FD Mkt. Cap / Silver Eq.:
$1.03
$0.40
n/a
$-0.64
FD Mkt. Cap / Per Metal as % Spot Price:
4.56%
1.79%
n/a
-2.77%
Reserves & Resources
10/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
72.17%
73.64%
n/a
1.47%
Percentage Silver:
27.83%
26.36%
n/a
-1.47%
Total (Gold Eq. Oz.):
1.39M
1.36M
n/a
-0.03M
Total (Silver Eq. Oz.):
107.79M
113.80M
n/a
6.01M
P L A U S I B L E
Gold Eq. Oz.:
0.80M
0.79M
n/a
-0.01M
Silver Eq. Oz.:
62.25M
65.81M
n/a
3.56M
Maximum Profit (Gold):
$152.60M
$183.53M
n/a
$30.93M
Maximum Profit (Silver):
$5.72M
$1.09M
n/a
$-4.63M
Total Maximum Profit:
$158.31M
$184.62M
n/a
$26.30M
Max Profit / Current MCap:
3.264
9.320
n/a
6.056
Max Profit Per Share (Gold):
$4.17
$5.01
n/a
$0.85
Max Profit Per Share (Silver):
$0.16
$0.03
n/a
$-0.13
Total Max Profit Per Share:
$4.33
$5.04
n/a
$0.72
Total Free Profit Per Share:
$2.66
$4.35
n/a
$1.70
FD Mkt. Cap / Gold Eq.:
$60.61
$25.22
n/a
$-35.38
FD Mkt. Cap / Silver Eq.:
$0.78
$0.30
n/a
$-0.48
FD Mkt. Cap / Per Metal as % Spot Price:
3.44%
1.36%
n/a
-2.08%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/05/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/28/2022
Spot Gold:
$1,760.30
$1,853.60
05/28/2022
$93.30
Spot Silver:
$22.63
$22.12
05/28/2022
$-0.51
Gold:Silver Ratio:
77.79
83.80
05/28/2022
6.01
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: