Aftermath Silver Balance Sheet Health
Financial Health criteria checks 6/6
Aftermath Silver has a total shareholder equity of CA$51.7M and total debt of CA$0.0, which brings its debt-to-equity ratio to 0%. Its total assets and total liabilities are CA$52.7M and CA$1.0M respectively.
Key information
0%
Debt to equity ratio
CA$0
Debt
| Interest coverage ratio | n/a |
| Cash | CA$25.18m |
| Equity | CA$51.71m |
| Total liabilities | CA$1.02m |
| Total assets | CA$52.73m |
Recent financial health updates
Recent updates
Valuation Update (May 2026)
Valuation CAD Share Price Sensitivity Important note: Aftermath has no completed PEA/PFS economics yet , so this is not company guidance. This is only an illustrative FCF model using: Assumption Value Fully Diluted Shares 371,942,417 CAD/USD Exchange Rate 1.37 AISC Assumption US$35/oz Silver Price Case 1 US$150/oz Silver Price Case 2 US$200/oz FCF Margin Assumption Silver Price AISC FCF Margin / oz US$150/oz US$35/oz US$115/oz US$200/oz US$35/oz US$165/oz CAD Share Price Target — Per 1Moz Annual Production Silver Price Annual Production Annual FCF 10x FCF CAD/share 15x FCF CAD/share 20x FCF CAD/share US$150/oz 1Moz/year US$115M C$4.24 C$6.36 C$8.47 US$200/oz 1Moz/year US$165M C$6.08 C$9.11 C$12.15 CAD Share Price Target — Production Sensitivity Annual Production Silver Price Annual FCF 10x FCF CAD/share 15x FCF CAD/share 20x FCF CAD/share 2Moz/year US$150/oz US$230M C$8.47 C$12.71 C$16.95 2Moz/year US$200/oz US$330M C$12.15 C$18.22 C$24.30 3Moz/year US$150/oz US$345M C$12.71 C$19.07 C$25.42 3Moz/year US$200/oz US$495M C$18.22 C$27.34 C$36.45 5Moz/year US$150/oz US$575M C$21.18 C$31.77 C$42.36 5Moz/year US$200/oz US$825M C$30.37 C$45.56 C$60.74 Formula Used Step Formula FCF Margin / oz Silver Price – AISC Annual FCF FCF Margin / oz × Annual Production Valuation Annual FCF × FCF Multiple CAD Valuation USD Valuation × 1.37 CAD Share Price CAD Valuation ÷ Fully Diluted Shares Simple Interpretation At US$150 silver and US$35 AISC , every 1Moz/year of production could support around C$4.24/share at 10x FCF , C$6.36/share at 15x FCF , and C$8.47/share at 20x FCF.
When silver hits $100/oz
🪙 Aftermath Silver Ltd. (AAG / AAGFF) – 2025 Update Latest official info Shares Outstanding (basic): ~302,529,011 (Issued & Outstanding as of May 15, 2025).When silver hits $100/oz
🪙 Aftermath Silver – Updated Valuation Analysis (2025) Key Projects Berenguela (Peru) Resource: ~140M oz silver (80 gpt) plus large manganese credits (potential 500M oz AgEq). Phase 2 drilling completed (82 holes, 5,329m); mineralization still open to the east.Financial Position Analysis
Short Term Liabilities: AAG's short term assets (CA$25.8M) exceed its short term liabilities (CA$1.0M).
Long Term Liabilities: AAG has no long term liabilities.
Debt to Equity History and Analysis
Debt Level: AAG is debt free.
Reducing Debt: AAG has no debt compared to 5 years ago when its debt to equity ratio was 2.1%.
Balance Sheet
Cash Runway Analysis
For companies that have on average been loss-making in the past, we assess whether they have at least 1 year of cash runway.
Stable Cash Runway: AAG has sufficient cash runway for more than a year based on its current free cash flow.
Forecast Cash Runway: AAG has sufficient cash runway for 1.4 years if free cash flow continues to reduce at historical rates of 23.8% each year.
Discover healthy companies
Company Analysis and Financial Data Status
| Data | Last Updated (UTC time) |
|---|---|
| Company Analysis | 2026/07/09 08:15 |
| End of Day Share Price | 2026/07/09 00:00 |
| Earnings | 2026/02/28 |
| Annual Earnings | 2025/05/31 |
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
| Package | Data | Timeframe | Example US Source * |
|---|---|---|---|
| Company Financials | 10 years |
| |
| Analyst Consensus Estimates | +3 years |
|
|
| Market Prices | 30 years |
| |
| Ownership | 10 years |
| |
| Management | 10 years |
| |
| Key Developments | 10 years |
|
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
Aftermath Silver Ltd. is covered by 0 analysts. 0 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.