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: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:SMTSF USD
TSE:SMT CAD

Description

Sierra Metals Inc are a silver focused junior near-term producer with three producing mines in Mexico and Peru and exploration properties. Currently they produce roughly 2.0Moz. of silver per year. They have approximately 100Moz. of silver in the reserves and resources category of which 60Moz. are in the measured and indicated category. They have a market capitalisation of ~$54.31M which is a fall of roughly 8% over the last two weeks. As of 01/23/2023 they have ~$87M debt and ~$13M cash. They have 164M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 01/23/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $59.20M $54.31M 01/23/2023 $-4.89M
Total Assets: $400.00M $400.00M 01/23/2023 $0.00M
Total Liabilities: $200.00M $200.00M 01/23/2023 $0.00M
Current Assets: $80.00M $80.00M 01/23/2023 $0.00M
Current Liabilities: $63.00M $63.00M 01/23/2023 $0.00M
Total Debt: $87.00M $87.00M 01/23/2023 $0.00M
Cash: $13.00M $13.00M 01/23/2023 $0.00M
Enterprise Value: $133.20M $128.31M 01/24/1974 $-4.89M
Cash Flow: $7.57M $6.08M never $-1.50M
Cash Flow Multiple: 7.82 8.94 never 1.12
Net Debt to
Cash Flow Ratio:		 9.77 12.18 never 2.41
Finance within 1 year: 01/23/2023 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/23/2023 0.00%
Misc 01/23/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 164,000,000 164,000,000 01/23/2023 0
Shares (FD): 165,000,000 165,000,000 01/23/2023 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 01/23/2023 n/a
Production (Gold Eq Oz.): (guess) 
24,235		 (guess) 
23,967		 01/23/2023 -268
Production (Silver Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 01/23/2023 0
Initial CapEx (Outstanding): n/a n/a 01/23/2023 n/a
Funding Option: n/a n/a 01/23/2023 n/a
Documentation: none FS 01/23/2023 n/a
Value Adjustment: -10% -10% never 0%

Resource Data

GOLD 01/23/2023
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 01/23/2023 0.00M
Measured & Indicated: n/a n/a 01/23/2023 0.00M
Inferred: n/a n/a 01/23/2023 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 01/23/2023 0.00M
Measured & Indicated: n/a n/a 01/23/2023 0.00M
Inferred: n/a n/a 01/23/2023 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 01/23/2023 $0.00
Extra Operating Cost: n/a n/a 01/23/2023 $0.00
Average Grade: n/a n/a 01/23/2023 n/a
Recovery Rate: n/a n/a 01/23/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/23/2023 0.00M
Annual Production: n/a n/a 01/23/2023 n/a
Cash Cost: n/a n/a 01/23/2023 n/a
Extra Operating Cost: n/a n/a 01/23/2023 n/a
SILVER 01/23/2023
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 01/23/2023 0.00M
Measured & Indicated: 60.00M 60.00M 01/23/2023 0.00M
Inferred: 40.00M 40.00M 01/23/2023 0.00M
Reserves & Resources: 100.00M 100.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 36.00M 36.00M 01/23/2023 0.00M
Measured & Indicated: 50.40M 50.40M 01/23/2023 0.00M
Inferred: 18.00M 18.00M 01/23/2023 0.00M
Reserves & Resources: 68.40M 68.40M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 (guess) 
2,000,000oz.		 01/23/2023 0oz.
Cash Cost: $10.00 $10.00 01/23/2023 $0.00
Extra Operating Cost: $8.00 $8.00 01/23/2023 $0.00
Average Grade: 50.00 g/t 50.00 g/t 01/23/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/23/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 01/23/2023 0.00M
Annual Production: 4,000,000oz. 4,000,000oz. 01/23/2023 0oz.
Cash Cost: $5.00 $5.00 01/23/2023 $0.00
Extra Operating Cost: $5.00 $5.00 01/23/2023 $0.00

Property

Last Analysis Data  (01/23/2023)
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		 01/23/2023
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.): 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 0.00M
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): $122.70M $98.43M n/a $-24.27M
Total Maximum Profit: $122.70M $98.43M n/a $-24.27M
Max Profit / Current MCap: 2.073 1.812 n/a -0.260
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.74 $0.60 n/a $-0.15
Total Max Profit Per Share: $0.74 $0.60 n/a $-0.15
Total Free Profit Per Share: $0.26 $0.16 n/a $-0.11
FD Mkt. Cap / Gold Eq.: $135.71 $125.89 n/a $-9.82
FD Mkt. Cap / Silver Eq.: $1.64 $1.51 n/a $-0.14
FD Mkt. Cap / Per Metal
as % Spot Price:		 7.02% 6.75% n/a -0.27%
Measured &
Indicated		 01/23/2023
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.): 60.00M 60.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 50.40M 50.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $171.78M $137.80M n/a $-33.97M
Total Maximum Profit: $171.78M $137.80M n/a $-33.97M
Max Profit / Current MCap: 2.902 2.537 n/a -0.364
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.04 $0.84 n/a $-0.21
Total Max Profit Per Share: $1.04 $0.84 n/a $-0.21
Total Free Profit Per Share: $0.56 $0.40 n/a $-0.17
FD Mkt. Cap / Gold Eq.: $96.94 $89.92 n/a $-7.01
FD Mkt. Cap / Silver Eq.: $1.17 $1.08 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:		 5.02% 4.82% n/a -0.19%

Reserves &
Resources		 01/23/2023
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.): 100.00M 100.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.01M
Silver Eq. Oz.: 68.40M 68.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $233.13M $187.02M n/a $-46.11M
Total Maximum Profit: $233.13M $187.02M n/a $-46.11M
Max Profit / Current MCap: 3.938 3.444 n/a -0.494
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.41 $1.13 n/a $-0.28
Total Max Profit Per Share: $1.41 $1.13 n/a $-0.28
Total Free Profit Per Share: $0.93 $0.69 n/a $-0.24
FD Mkt. Cap / Gold Eq.: $71.43 $66.26 n/a $-5.17
FD Mkt. Cap / Silver Eq.: $0.87 $0.79 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.70% 3.55% n/a -0.14%

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.     ×