Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Sierra Metals Inc

www: www.sierrametals.ca   email: info@sierrametals.ca
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSEAMERICAN:SMTS USD
TSE:SMT CAD

Description

Sierra Metals Inc are a silver focused mid-tier producer with three producing mines in Mexico and Peru and exploration properties. Currently they produce roughly 4.0Moz. of silver per year. They have approximately 115Moz. of silver in the reserves and resources category of which 75Moz. are in the measured and indicated category. They have a market capitalisation of ~$149M which is a fall of roughly 25% over the last four months. As of 01/24/2022 they have ~$87M debt and ~$58M cash. They have 163M shares outstanding and trade on the Toronto Stock Exchange.

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

General Details

Financial 01/24/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $199.30M $149.00M 01/24/2022 $-50.30M
Total Assets: $430.00M $430.00M 01/24/2022 $0.00M
Total Liabilities: $200.00M $200.00M 01/24/2022 $0.00M
Current Assets: $126.00M $126.00M 01/24/2022 $0.00M
Current Liabilities: $63.00M $63.00M 01/24/2022 $0.00M
Total Debt: $87.00M $87.00M 01/24/2022 $0.00M
Cash: $58.00M $58.00M 01/24/2022 $0.00M
Enterprise Value: $228.30M $178.00M 08/23/1975 $-50.30M
Cash Flow: $16.24M $9.91M never $-6.33M
Cash Flow Multiple: 12.27 15.03 never 2.76
Net Debt to
Cash Flow Ratio:
1.79 2.93 never 1.14
Finance within 1 year: 01/24/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/24/2022 0.00%
Misc 01/24/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 163,428,000 163,428,000 01/24/2022 0
Shares (FD): 164,636,000 164,636,000 01/24/2022 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 01/24/2022 n/a
Production (Gold Eq Oz.): (guess) 
51,691
(guess) 
47,581
01/24/2022 -4,110
Production (Silver Eq Oz.): (guess) 
4,000,000
(guess) 
4,000,000
01/24/2022 0
Initial CapEx (Outstanding): n/a n/a 01/24/2022 n/a
Funding Option: n/a n/a 01/24/2022 n/a
Documentation: none PRODUCER 01/24/2022 n/a
Value Adjustment: -10% -10% never 0%

Resource Data

GOLD 01/24/2022
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 01/24/2022 0.00M
Measured & Indicated: n/a n/a 01/24/2022 0.00M
Inferred: n/a n/a 01/24/2022 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 01/24/2022 0.00M
Measured & Indicated: n/a n/a 01/24/2022 0.00M
Inferred: n/a n/a 01/24/2022 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 01/24/2022 $0.00
Extra Operating Cost: n/a n/a 01/24/2022 $0.00
Average Grade: n/a n/a 01/24/2022 n/a
Recovery Rate: n/a n/a 01/24/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/24/2022 0.00M
Annual Production: n/a n/a 01/24/2022 n/a
Cash Cost: n/a n/a 01/24/2022 n/a
Extra Operating Cost: n/a n/a 01/24/2022 n/a
SILVER 01/24/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 40.00M 40.00M 01/24/2022 0.00M
Measured & Indicated: 75.00M 75.00M 01/24/2022 0.00M
Inferred: 40.00M 40.00M 01/24/2022 0.00M
Reserves & Resources: 115.00M 115.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 36.00M 36.00M 01/24/2022 0.00M
Measured & Indicated: 61.20M 61.20M 01/24/2022 0.00M
Inferred: 18.00M 18.00M 01/24/2022 0.00M
Reserves & Resources: 79.20M 79.20M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
4,000,000oz.
(guess) 
4,000,000oz.
01/24/2022 0oz.
Cash Cost: $10.00 $10.00 01/24/2022 $0.00
Extra Operating Cost: $8.00 $8.00 01/24/2022 $0.00
Average Grade: 50.00 g/t 50.00 g/t 01/24/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/24/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 80.00M 80.00M 01/24/2022 0.00M
Annual Production: 4,000,000oz. 4,000,000oz. 01/24/2022 0oz.
Cash Cost: $5.00 $5.00 01/24/2022 $0.00
Extra Operating Cost: $5.00 $5.00 01/24/2022 $0.00

Property

Last Analysis Data  (01/24/2022)
Stage Location Name Owned Type Au Ag Cu
Production Guazapares, Mexico Bolivar 100% n/a
Production Chihuahua, Mexico Cusi Silver 100% n/a
Exploration Chihuahua State, Mexico Arechuyvo 100% n/a
Exploration Sonora State, Mexico Bacerac 100% n/a
Exploration Chihuahua State, Mexico Batopilas 100% n/a
Exploration Chihuahua State, Mexico Corralitos 100% n/a
Exploration Durango State, Mexico East Durango 100% n/a
Exploration Mexico Maguarichic 70% n/a
Exploration Mexico Melchor Ocampo 100% n/a
Exploration Chihuahua State, Mexico Moris 100% n/a
Exploration Chihuahua State, Mexico Oribo 0% n/a
Production Peru Yauricocha 81% n/a
Exploration Peru Peru exploration 81% n/a
Current Data
Stage Location Name Owned Type Au Ag Cu
Production Guazapares, Mexico Bolivar 100% n/a
Production Chihuahua, Mexico Cusi Silver 100% n/a
Exploration Chihuahua State, Mexico Arechuyvo 100% n/a
Exploration Sonora State, Mexico Bacerac 100% n/a
Exploration Chihuahua State, Mexico Batopilas 100% n/a
Exploration Chihuahua State, Mexico Corralitos 100% n/a
Exploration Durango State, Mexico East Durango 100% n/a
Exploration Mexico Maguarichic 70% n/a
Exploration Mexico Melchor Ocampo 100% n/a
Exploration Chihuahua State, Mexico Moris 100% n/a
Exploration Chihuahua State, Mexico Oribo 0% n/a
Production Peru Yauricocha 81% n/a
Exploration Peru Peru exploration 81% n/a

Profitability (by resource)

Proven &
Probable
01/24/2022
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 -0.04M
Total (Silver Eq. Oz.): 40.00M 40.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.04M
Silver Eq. Oz.: 36.00M 36.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $131.54M $80.29M n/a $-51.26M
Total Maximum Profit: $131.54M $80.29M n/a $-51.26M
Max Profit / Current MCap: 0.660 0.539 n/a -0.121
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.80 $0.49 n/a $-0.31
Total Max Profit Per Share: $0.80 $0.49 n/a $-0.31
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $428.40 $347.95 n/a $-80.45
FD Mkt. Cap / Silver Eq.: $5.54 $4.14 n/a $-1.40
FD Mkt. Cap / Per Metal
as % Spot Price:
23.26% 19.22% n/a -4.05%
Measured &
Indicated
01/24/2022
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 -0.08M
Total (Silver Eq. Oz.): 75.00M 75.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.06M
Silver Eq. Oz.: 61.20M 61.20M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $223.62M $136.49M n/a $-87.14M
Total Maximum Profit: $223.62M $136.49M n/a $-87.14M
Max Profit / Current MCap: 1.122 0.916 n/a -0.206
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.36 $0.83 n/a $-0.53
Total Max Profit Per Share: $1.36 $0.83 n/a $-0.53
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $252.00 $204.68 n/a $-47.32
FD Mkt. Cap / Silver Eq.: $3.26 $2.43 n/a $-0.82
FD Mkt. Cap / Per Metal
as % Spot Price:
13.68% 11.30% n/a -2.38%

Reserves &
Resources
01/24/2022
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 -0.12M
Total (Silver Eq. Oz.): 115.00M 115.00M n/a 0.00M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: n/a n/a n/a -0.08M
Silver Eq. Oz.: 79.20M 79.20M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $289.40M $176.63M n/a $-112.76M
Total Maximum Profit: $289.40M $176.63M n/a $-112.76M
Max Profit / Current MCap: 1.452 1.185 n/a -0.267
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.76 $1.07 n/a $-0.68
Total Max Profit Per Share: $1.76 $1.07 n/a $-0.68
Total Free Profit Per Share: $0.23 $0.00 n/a $-0.23
FD Mkt. Cap / Gold Eq.: $194.73 $158.16 n/a $-36.57
FD Mkt. Cap / Silver Eq.: $2.52 $1.88 n/a $-0.64
FD Mkt. Cap / Per Metal
as % Spot Price:
10.57% 8.73% n/a -1.84%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×