|
Market Closed -
Toronto S.E.
15:59:59 2026-11-11 EST
|
5-day change | 1st Jan Change | ||
| 0.2450 CAD | -1.01% |
|
-12.50% | -52.88% |
| 11-11 | Excellon Resources to Spin Out Saxony Silver to Shareholders | MT |
| 11-09 | Excellon Resources Inc. agreed to Spin-Off Saxony Silver Corp. | CI |
Projected Income Statement: Excellon Resources Inc.
| Fiscal Period: December | 2021 | 2022 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Net sales 1 | 47.47 | - | - | 13.95 | 86.93 | - |
| Change | - | - | - | - | 522.99% | - |
| EBITDA 1 | -2.67 | -4.903 | - | 3.907 | 50.37 | 72.83 |
| Change | - | -83.64% | - | - | 1,189.22% | 44.6% |
| EBIT 1 | - | - | - | 1.116 | 32.79 | 55.25 |
| Change | - | - | - | - | 2,838.08% | 68.51% |
| Interest Paid | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Net income | - | - | -5.968 | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 3/31/22 | 3/31/23 | 4/29/26 | - | - | - |
1CAD in Million
Estimates
Forecast Balance Sheet: Excellon Resources Inc.
| Fiscal Period: December | 2021 | 2022 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Net Debt | - | - | - | - | - | - |
| Change | - | - | - | - | - | - |
| Announcement Date | 3/31/22 | 3/31/23 | 4/29/26 | - | - | - |
Estimates
Cash Flow Forecast: Excellon Resources Inc.
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|
| CAPEX 1 | 8.341 | 7.182 | 1.397 | - | 1.332 | 7.132 |
| Change | - | -13.9% | -80.55% | - | - | 435.44% |
| Free Cash Flow (FCF) 1 | -6.085 | 19.55 | 1.071 | -23.82 | -12.98 | -10.99 |
| Change | - | 421.32% | -94.52% | -2,324.75% | 45.53% | 15.3% |
| Announcement Date | 3/17/21 | 3/31/22 | 3/31/23 | 4/2/24 | 3/28/25 | 4/29/26 |
1USD in Million
Estimates
Forecast Financial Ratios: Excellon Resources Inc.
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
Profitability | ||||||||
| EBITDA Margin (%) | -5.63% | - | - | - | - | 28% | 57.95% | - |
| EBIT Margin (%) | - | - | - | - | - | 8% | 37.72% | - |
| EBT Margin (%) | - | - | - | - | - | - | - | - |
| Net margin (%) | - | - | - | - | - | - | - | - |
| FCF margin (%) | -13.42% | - | - | - | - | - | - | - |
| FCF / Net Income (%) | - | - | - | - | - | - | - | - |
Profitability | ||||||||
| ROA | - | - | - | - | - | - | - | - |
| ROE | -251.43% | - | - | - | - | - | 25.3% | 29.1% |
Financial Health | ||||||||
| Leverage (Debt/EBITDA) | - | - | - | - | - | - | - | - |
| Debt / Free cash flow | - | - | - | - | - | - | - | - |
Capital Intensity | ||||||||
| CAPEX / Current Assets (%) | 18.89% | - | - | - | - | - | - | - |
| CAPEX / EBITDA (%) | -335.82% | - | - | - | - | - | - | - |
| CAPEX / FCF (%) | -140.8% | - | - | - | - | - | - | - |
Items per share | ||||||||
| Cash flow per share 1 | 0.064 | -0.0335 | - | - | - | 0.01 | 0.06 | 0.08 |
| Change | - | -152.34% | - | - | - | - | 500% | 33.33% |
| Dividend per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Book Value Per Share 1 | - | - | - | - | - | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| EPS 1 | - | - | - | - | -0.02 | - | - | - |
| Change | - | - | - | - | - | - | - | - |
| Nbr of stocks (in thousands) | 33,055 | 36,643 | - | - | 335,583 | 440,782 | 440,782 | 440,782 |
| Announcement Date | 3/31/22 | 3/31/23 | - | - | 4/29/26 | - | - | - |
1USD
Estimates
| 2026 * | 2027 * | |
|---|---|---|
| P/E | - | - |
| PBR | - | - |
| EV / Sales | 7.74x | 1.24x |
| Yield | - | - |
EPS & Dividend
Y-o-Y evolution of P/E
Sell
Buy
Mean consensus
BUY
Number of Analysts
3
Last Close Price
0.1720USD
Average target price
0.5257USD
Spread / Average Target
+205.56%
Annual profits - Rate of surprise
- Stock Market
- Stocks
- EXN Stock
- Financials Excellon Resources Inc.
Select your edition
All financial news and data tailored to specific country editions
