Excellon Resources Inc T.EXN

Alternate Symbol(s): EXNRF

Metals & Mining Silver

Excellon Resources Inc. is engaged in the acquisition, exploration, and advancement of mineral properties. The Company is advancing a portfolio of silver, base metals and precious metals assets The Company’s project portfolio includes Kilgore, Silver City and Evolucion. The Company’s Kilgore project is an advanced gold exploration project in Idaho. The Kilgore gold project is located in Clark County, Southeastern Idaho. The Kilgore gold project comprises 614 lode mining claims and consists of approximately 6,788 hectares (ha). The Silver City is a high-grade epithermal silver district in Saxony, Germany. The Evolucion property covers 31.28 square kilometers (31,280 ha) and 17 km of strike along the Fresnillo trend, a silver district.

TSX:EXN - Post by User

Excellon Resources Inc

Bullboard Posts

Post by dselon Mar 26, 2011 8:05pm

636 Views

Post# 18345914

Excellon Valuation Calculation

Excellon Valuation

Management Discussion & Analysis- Mar 22, 2011
https://www.stockwatch.com/nocomp/newsit/newsit_sedardoc.aspx?docid=2349388
p.13 Common shares outstanding =			249,788,446
p.13 Stock options oustanding =			12,844,272
Total =			262,632,718

Dec 1, 2010 Investor Presentation
https://www.excellonresources.com/site/SiteResources/ViewContent.asp?DocID=135&v1ID=&RevID=555&lang=1
p.11 - Large tonnage Mexican CRDs
						Gross metal	Equiv
Deposit	Tonnes	Ag g/t	Pb %	Zn %	NSR $	value $/t	g/t Ag
San Martin/Sabinas	80,000,000	125	1.0	4.0	$132	$277.65	233
Santa Eulalia	50,000,000	310	8.0	7.5	$270	$752.31	632
Naica	35,000,000	213	4.0	5.6	$194	$494.09	415
Ojuela	6,000,000	475	15.0	10.0	$482	$1,176.72	989
La Encantada	3,000,000	250	5.0	7.0	$209	$598.27	503
Platosa Mantos	579,000	909	9.1	10.5	$600	$1,569.74	1,319

Silver US$/oz =		$37.00
Lead US$/lb =		$1.05
Zinc US$/lb =		$1.20

		Equiv	Ag oz	Ag	Value in the	Value/EXN
Deposit	Tonnes	g/t Ag		$/oz	ground	total shares
San Martin/Sabinas	80,000,000	233	600,319,625	$3.70	$2,221,182,611	$8.46
Santa Eulalia	50,000,000	632	1,016,630,121	$3.70	$3,761,531,447	$14.32
Naica	35,000,000	415	467,377,854	$3.70	$1,729,298,060	$6.58
Ojuela	6,000,000	989	190,819,871	$3.70	$706,033,524	$2.69
La Encantada	3,000,000	503	48,508,675	$3.70	$179,482,096	.68
Platosa Mantos	579,000	1319	24,564,359	$3.70	$90,888,128	.35