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 ~$83.96M which is a fall of roughly 58% over the last eight 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 $83.96M 01/24/2022 $-115.34M
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 $112.96M 07/31/1973 $-115.34M
Cash Flow: $16.24M $2.86M never $-13.38M
Cash Flow Multiple: 12.27 29.40 never 17.13
Net Debt to
Cash Flow Ratio:
1.79 10.15 never 8.37
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) 
45,834
01/24/2022 -5,857
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 06/30/2022 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% 06/30/2022 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 -0.06M
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 -0.05M
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 $23.13M n/a $-108.41M
Total Maximum Profit: $131.54M $23.13M n/a $-108.41M
Max Profit / Current MCap: 0.660 0.276 n/a -0.385
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.80 $0.14 n/a $-0.66
Total Max Profit Per Share: $0.80 $0.14 n/a $-0.66
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $428.40 $203.55 n/a $-224.85
FD Mkt. Cap / Silver Eq.: $5.54 $2.33 n/a $-3.20
FD Mkt. Cap / Per Metal
as % Spot Price:
23.26% 12.26% n/a -11.00%
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 -0.11M
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 -0.09M
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 $39.33M n/a $-184.30M
Total Maximum Profit: $223.62M $39.33M n/a $-184.30M
Max Profit / Current MCap: 1.122 0.468 n/a -0.654
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.36 $0.24 n/a $-1.12
Total Max Profit Per Share: $1.36 $0.24 n/a $-1.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $252.00 $119.73 n/a $-132.27
FD Mkt. Cap / Silver Eq.: $3.26 $1.37 n/a $-1.88
FD Mkt. Cap / Per Metal
as % Spot Price:
13.68% 7.21% n/a -6.47%

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 -0.17M
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 -0.12M
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 $50.89M n/a $-238.50M
Total Maximum Profit: $289.40M $50.89M n/a $-238.50M
Max Profit / Current MCap: 1.452 0.606 n/a -0.846
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.76 $0.31 n/a $-1.45
Total Max Profit Per Share: $1.76 $0.31 n/a $-1.45
Total Free Profit Per Share: $0.23 $0.00 n/a $-0.23
FD Mkt. Cap / Gold Eq.: $194.73 $92.52 n/a $-102.21
FD Mkt. Cap / Silver Eq.: $2.52 $1.06 n/a $-1.46
FD Mkt. Cap / Per Metal
as % Spot Price:
10.57% 5.57% n/a -5.00%

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.     ×