Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Sierra Madre Gold and Silver Ltd

www: sierramadregoldandsilver.com   email: investor@sierramadregoldandsilver.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

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$63.9M which is a rise of roughly 31% over the last twelve months. As of 04/15/2024 they have no debt and ~C$1.39M cash. They have 153M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/15/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $48.83M $63.90M 04/15/2024
Total Assets: $2.91M $2.79M 04/15/2024
Total Liabilities: $0.07M $0.07M 04/15/2024
Current Assets: $1.45M $1.39M 04/15/2024
Current Liabilities: $0.07M $0.07M 04/15/2024
Total Debt: $0.00M $0.00M 04/15/2024
Cash: $1.45M $1.39M 04/15/2024
Enterprise Value: $47.38M $62.51M 12/25/1971
Cash Flow: $0.00M $8.92M never
Cash Flow Multiple: 0.00 7.16 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 04/15/2024
Misc 04/15/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 152,692,993 152,692,993 04/15/2024
Shares (FD): 158,000,000 158,000,000 04/15/2024
Insider Ownership: n/a 70% 09/15/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 03/01/2025 04/15/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
10,872		 09/15/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
1,000,000		 09/15/2024
Initial CapEx (Outstanding): n/a n/a 04/15/2024
Funding Option: n/a n/a 04/15/2024
Documentation: none PRODUCER 09/15/2024
Future MCap Modifier: 0.15
Developer: Strong Path to Production
 0.2
Producer: Growth Potential
 09/15/2024
Cash Flow Multiplier: 4 8 09/15/2024

Resource Data

GOLD 04/15/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/15/2024
Measured & Indicated: n/a n/a 04/15/2024
Inferred: n/a n/a 04/15/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/15/2024
Measured & Indicated: n/a n/a 04/15/2024
Inferred: n/a n/a 04/15/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/15/2024
Extra Operating Cost: n/a n/a 04/15/2024
Total: n/a n/a 04/15/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/15/2024
Open Pit (Avg): n/a n/a 04/01/2023
Recovery Rate: n/a n/a 04/15/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/15/2024
Annual Production: n/a n/a 04/15/2024
Cash Cost: n/a n/a 04/15/2024
Extra Operating Cost: n/a n/a 04/15/2024
SILVER 04/15/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/15/2024
Measured & Indicated: 25.00M 25.00M 04/15/2024
Inferred: 20.00M 20.00M 04/15/2024
Reserves & Resources: 45.00M 45.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/15/2024
Measured & Indicated: 16.00M 17.00M 04/15/2024
Inferred: 8.00M 8.50M 04/15/2024
Reserves & Resources: 24.00M 25.50M never
C
U
R
R
E
N
T		 Annual Production: n/a (guess) 
1,000,000oz.		 09/15/2024
Cash Cost: n/a $15.00 09/15/2024
Extra Operating Cost: n/a $10.00 09/15/2024
Total: $25.00 $25.00 09/15/2024
Margin (Free Cash Flow): $8.92 (26.30%)
G
R
A
D
E		 Underground (Avg): 180.00 g/t 220.00 g/t 09/15/2024
Open Pit (Avg): n/a n/a 04/15/2024
Recovery Rate: (CG)  80.00% (CG)  85.00% 09/15/2024
F
U
T
U
R
E		 Proven & Probable: 35.00M 35.00M 04/15/2024
Annual Production: 2,000,000oz. 2,000,000oz. 04/15/2024
Cash Cost: $15.00 $17.00 09/15/2024
Extra Operating Cost: $10.00 $10.00 04/15/2024

Property

Last Analysis Data  (04/15/2024)
Stage Name Owned Au Ag Cu Notes
Prod La Guitarra 100% show
On care and maintenance as of Oct 2022
Exp La Tigra 100% show
Early exploration
Exp Tepic 100% show
10 million oz of AGEQ (including gold) at 180 gpt.

Potential mine.
Total Land Package Size (ha): 2,930  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod La Guitarra 100% show
On care and maintenance as of Oct 2022
Exp La Tigra 100% show
Early exploration
Exp Tepic 100% 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
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 04/15/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 25.00M 25.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 16.00M 17.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $61.60M $151.64M n/a
Total Maximum Profit: $61.60M $151.64M n/a
Max Profit / Current MCap: 1.261 2.373 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.39 $0.96 n/a
Total Max Profit Per Share: $0.39 $0.96 n/a
Total Free Profit Per Share: $0.00 $0.38 n/a
FD MCap / Gold Eq.: $252.18 $345.72 n/a
FD MCap / Silver Eq.: $3.05 $3.76 n/a
FD MCap / Per Metal
as % Spot Price:		 10.58% 11.08% n/a

Reserves &
Resources		 04/15/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 45.00M 45.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 24.00M 25.50M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $92.40M $227.46M n/a
Total Maximum Profit: $92.40M $227.46M n/a
Max Profit / Current MCap: 1.892 3.560 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.58 $1.44 n/a
Total Max Profit Per Share: $0.58 $1.44 n/a
Total Free Profit Per Share: $0.16 $0.86 n/a
FD MCap / Gold Eq.: $168.12 $230.48 n/a
FD MCap / Silver Eq.: $2.03 $2.51 n/a
FD MCap / Per Metal
as % Spot Price:		 7.05% 7.39% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults