Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
CVE:SM
CAD
OTCMKTS:SMDRF
USD
Description
Sierra Madre Gold and Silver Ltd are a silver focused junior, small producer with one producing mine in Mexico and two exploration properties. Currently they produce roughly 1,000koz. of silver per year. They have approximately 45Moz. of silver in the reserves and resources category of which 25Moz. are in the measured and indicated category. They have a market capitalisation of ~C$69.33M which is a rise of roughly 42% over the last seven months. As of 04/15/2024 they have no debt and ~C$1.44M cash. They have 153M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
04/15/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$48.83M
$69.33M
04/15/2024
$20.50M
Total Assets:
$2.91M
$2.88M
04/15/2024
$-0.03M
Total Liabilities:
$0.07M
$0.07M
04/15/2024
$0.00M
Current Assets:
$1.45M
$1.44M
04/15/2024
$-0.02M
Current Liabilities:
$0.07M
$0.07M
04/15/2024
$0.00M
Total Debt:
$0.00M
$0.00M
04/15/2024
$0.00M
Cash:
$1.45M
$1.44M
04/15/2024
$-0.02M
Enterprise Value:
$47.38M
$67.89M
02/25/1972
$20.51M
Cash Flow:
$0.00M
$9.39M
never
$9.39M
Cash Flow Multiple:
0.00
7.38
never
7.38
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
04/15/2024
n/a
Misc
04/15/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
152,692,993
152,692,993
04/15/2024
0
Shares (FD):
158,000,000
158,000,000
04/15/2024
0
Insider Ownership:
n/a
70%
09/15/2024
70%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
03/01/2025
04/15/2024
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 12,395
09/15/2024
12,395
Production (Silver Eq Oz.) :
(guess) 0
(guess) 1,000,000
09/15/2024
1,000,000
Initial CapEx (Outstanding):
n/a
n/a
04/15/2024
n/a
Funding Option:
n/a
n/a
04/15/2024
n/a
Documentation:
none
PRODUCER
09/15/2024
n/a
Future MCap Modifier:
0.15Developer: Strong Path to Production
0.2Producer: Growth Potential
09/15/2024
0
Cash Flow Multiplier:
4
8
09/15/2024
4.00
Resource Data
GOLD
04/15/2024 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
04/15/2024
0.00M
Measured & Indicated:
n/a
n/a
04/15/2024
0.00M
Inferred:
n/a
n/a
04/15/2024
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/15/2024
0.00M
Measured & Indicated:
n/a
n/a
04/15/2024
0.00M
Inferred:
n/a
n/a
04/15/2024
0.00M
Reserves & Resources:
n/a
n/a
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
04/15/2024
$0.00
Extra Operating Cost:
n/a
n/a
04/15/2024
$0.00
Total:
n/a
n/a
04/15/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
04/15/2024
n/a
Open Pit (Avg):
n/a
n/a
04/01/2023
n/a
Recovery Rate:
n/a
n/a
04/15/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
04/15/2024
0.00M
Annual Production:
n/a
n/a
04/15/2024
n/a
Cash Cost:
n/a
n/a
04/15/2024
n/a
Extra Operating Cost:
n/a
n/a
04/15/2024
n/a
SILVER
04/15/2024 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
04/15/2024
0.00M
Measured & Indicated:
25.00M
25.00M
04/15/2024
0.00M
Inferred:
20.00M
20.00M
04/15/2024
0.00M
Reserves & Resources:
45.00M
45.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
n/a
n/a
04/15/2024
0.00M
Measured & Indicated:
16.00M
17.00M
04/15/2024
1.00M
Inferred:
8.00M
8.50M
04/15/2024
0.50M
Reserves & Resources:
24.00M
25.50M
never
1.50M
C U R R E N T
Annual Production:
n/a
(guess) 1,000,000oz.
09/15/2024
1,000,000oz.
Cash Cost:
n/a
$15.00
09/15/2024
$0.00
Extra Operating Cost:
n/a
$10.00
09/15/2024
$0.00
Total:
$25.00
$25.00
09/15/2024
$0.00
Margin (Free Cash Flow):
$9.39 (27.30%)
$9.39
G R A D E
Underground (Avg):
180.00 g/t
220.00 g/t
09/15/2024
40.00 g/t
Open Pit (Avg):
n/a
n/a
04/15/2024
n/a
Recovery Rate:
(CG) 80.00%
(CG) 85.00%
09/15/2024
5.00%
F U T U R E
Proven & Probable:
35.00M
35.00M
04/15/2024
0.00M
Annual Production:
2,000,000oz.
2,000,000oz.
04/15/2024
0oz.
Cash Cost:
$15.00
$17.00
09/15/2024
$2.00
Extra Operating Cost:
$10.00
$10.00
04/15/2024
$0.00
Property
Last Analysis Data (04/15/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Estado de Mexico , Mexico
La Guitarra
100% (guess)
n/a
n/a
show
On care and maintenance as of Oct 2022
Exploration
Mexico , Mexico
La Tigra
100% (guess)
330
n/a
show
Early exploration
Exploration
Mexico , Mexico
Tepic
100% (guess)
2,600
Both
show
10 million oz of AGEQ (including gold) at 180 gpt.
Potential mine.
Total Land Package Size (ha):
2,930
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Estado de Mexico , Mexico
La Guitarra
100% (guess)
n/a
n/a
show
On care and maintenance as of Oct 2022
Exploration
Mexico , Mexico
La Tigra
100% (guess)
330
n/a
show
Early exploration
Exploration
Mexico , Mexico
Tepic
100% (guess)
2,600
Both
show
10 million oz of AGEQ (including gold) at 180 gpt.
Potential mine.
Total Land Package Size (ha):
2,930
Profitability (by resource)
Proven & Probable
04/15/2024 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 MCap / Gold Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Silver Eq.:
n/a
n/a
n/a
$0.00
FD MCap / Per Metal as % Spot Price:
n/a
n/a
n/a
0.00%
Measured & Indicated
04/15/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.01M
Total (Silver Eq. Oz.):
25.00M
25.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.02M
Silver Eq. Oz.:
16.00M
17.00M
n/a
1.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$61.60M
$159.63M
n/a
$98.03M
Total Maximum Profit:
$61.60M
$159.63M
n/a
$98.03M
Max Profit / Current MCap:
1.261
2.302
n/a
1.041
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$0.39
$1.01
n/a
$0.62
Total Max Profit Per Share:
$0.39
$1.01
n/a
$0.62
Total Free Profit Per Share:
$0.00
$0.40
n/a
$0.40
FD MCap / Gold Eq.:
$252.18
$329.03
n/a
$76.85
FD MCap / Silver Eq.:
$3.05
$4.08
n/a
$1.03
FD MCap / Per Metal as % Spot Price:
10.58%
11.86%
n/a
1.28%
Reserves & Resources
04/15/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
n/a
n/a
n/a
0.00%
Percentage Silver:
100.00%
100.00%
n/a
0.00%
Total (Gold Eq. Oz.):
n/a
n/a
n/a
0.01M
Total (Silver Eq. Oz.):
45.00M
45.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
0.03M
Silver Eq. Oz.:
24.00M
25.50M
n/a
1.50M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$92.40M
$239.45M
n/a
$147.05M
Total Maximum Profit:
$92.40M
$239.45M
n/a
$147.05M
Max Profit / Current MCap:
1.892
3.454
n/a
1.561
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$0.58
$1.52
n/a
$0.93
Total Max Profit Per Share:
$0.58
$1.52
n/a
$0.93
Total Free Profit Per Share:
$0.16
$0.91
n/a
$0.75
FD MCap / Gold Eq.:
$168.12
$219.35
n/a
$51.23
FD MCap / Silver Eq.:
$2.03
$2.72
n/a
$0.68
FD MCap / Per Metal as % Spot Price:
7.05%
7.91%
n/a
0.85%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
04/15/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7272
CAD 0.7194
10/29/2024
Spot Gold:
$2,383.80
$2,774.50
10/29/2024
$390.70
Spot Silver:
$28.85
$34.39
10/29/2024
$5.54
Gold:Silver Ratio:
82.63
80.68
10/29/2024
-1.95
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: