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

Sierra Metals Inc

www: www.sierrametals.com/home/default.aspx   email: info@sierrametals.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:SMT CAD
OTCMKTS:SMTSF USD

Description

Sierra Metals Inc are a silver focused junior, emerging mid-tier 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 ~$121.19M which is a fall of roughly 12% over the last four weeks. As of 01/28/2025 they have ~$95M debt and ~$22M cash. They have 212M 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 01/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $137.35M $121.19M 01/28/2025 $-16.16M
Total Assets: $400.00M $400.00M 01/28/2025 $0.00M
Total Liabilities: $200.00M $200.00M 01/28/2025 $0.00M
Current Assets: $80.00M $80.00M 01/28/2025 $0.00M
Current Liabilities: $63.00M $63.00M 01/28/2025 $0.00M
Total Debt: $95.00M $95.00M 01/28/2025 $0.00M
Cash: $22.00M $22.00M 01/28/2025 $0.00M
Enterprise Value: $210.35M $194.19M 02/26/1976 $-16.16M
Cash Flow: $12.72M $16.76M never $4.04M
Cash Flow Multiple: 10.80 7.23 never -3.57
Net Debt to
Cash Flow Ratio:		 5.74 4.36 never -1.38
Finance within 1 year: 01/28/2025 n/a
Misc 01/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 211,920,720 211,920,720 01/28/2025 0
Shares (FD): 215,000,000 215,000,000 01/28/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 1.9% 01/28/2025 1.9%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 01/28/2025 n/a
Production (Gold Eq Oz.): (guess) 
21,959		 (guess) 
22,063		 01/28/2025 104
Production (Silver Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 01/28/2025 0
Initial CapEx (Outstanding): n/a n/a 01/28/2025 n/a
Funding Option: n/a n/a 01/28/2025 n/a
Documentation: none PRODUCER 01/28/2025 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 01/28/2025 0
Cash Flow Multiplier: 8 8 01/28/2025 0.00

Resource Data

GOLD 01/28/2025
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 01/28/2025 0.00M
Measured & Indicated: n/a n/a 01/28/2025 0.00M
Inferred: n/a n/a 01/28/2025 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 01/28/2025 0.00M
Measured & Indicated: n/a n/a 01/28/2025 0.00M
Inferred: n/a n/a 01/28/2025 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 01/28/2025 $0.00
Extra Operating Cost: n/a n/a 01/28/2025 $0.00
Total: n/a n/a 01/28/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/28/2025 n/a
Open Pit (Avg): n/a n/a 01/25/2024 n/a
Recovery Rate: n/a n/a 01/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/28/2025 0.00M
Annual Production: n/a n/a 01/28/2025 n/a
Cash Cost: n/a n/a 01/28/2025 n/a
Extra Operating Cost: n/a n/a 01/28/2025 n/a
SILVER 01/28/2025
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 01/28/2025 0.00M
Measured & Indicated: 60.00M 60.00M 01/28/2025 0.00M
Inferred: 40.00M 40.00M 01/28/2025 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 01/28/2025 0.00M
Measured & Indicated: 50.40M 50.40M 01/28/2025 0.00M
Inferred: 18.00M 18.00M 01/28/2025 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.		 01/28/2025 0oz.
Cash Cost: $14.00 $14.00 01/28/2025 $0.00
Extra Operating Cost: $10.00 $10.00 01/28/2025 $0.00
Total: $24.00 $24.00 01/28/2025 $0.00
Margin (Free Cash Flow): $6.36 (20.95%) $8.38 (25.88%) $2.02
G
R
A
D
E		 Underground (Avg): n/a n/a 01/28/2025 n/a
Open Pit (Avg): n/a 50.00 g/t 03/25/2024 50.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 01/28/2025 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 01/28/2025 0oz.
Cash Cost: $18.00 $18.00 01/28/2025 $0.00
Extra Operating Cost: $10.00 $10.00 01/28/2025 $0.00

Property

Last Analysis Data  (01/28/2025)
Stage Name Owned Au Ag Cu
Prod Bolivar 100%
Prod Cusi Silver 100%
Exp Arechuyvo 100%
Exp Bacerac 100%
Exp Batopilas 100%
Exp Corralitos 100%
Exp East Durango 100%
Exp Maguarichic 70%
Exp Melchor Ocampo 100%
Exp Moris 100%
Exp Oribo 0%
Prod Yauricocha 81%
Exp Peru exploration 81%
Current Data
Stage Name Owned Au Ag Cu
Prod Bolivar 100%
Prod Cusi Silver 100%
Exp Arechuyvo 100%
Exp Bacerac 100%
Exp Batopilas 100%
Exp Corralitos 100%
Exp East Durango 100%
Exp Maguarichic 70%
Exp Melchor Ocampo 100%
Exp Moris 100%
Exp Oribo 0%
Prod Yauricocha 81%
Exp Peru exploration 81%

Profitability (by resource)

Proven &
Probable		 01/28/2025
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 0.00M
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): $228.96M $301.68M n/a $72.72M
Total Maximum Profit: $228.96M $301.68M n/a $72.72M
Max Profit / Current MCap: 1.667 2.489 n/a 0.822
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.06 $1.40 n/a $0.34
Total Max Profit Per Share: $1.06 $1.40 n/a $0.34
Total Free Profit Per Share: $0.14 $0.60 n/a $0.46
FD MCap / Gold Eq.: $347.47 $305.16 n/a $-42.32
FD MCap / Silver Eq.: $3.82 $3.37 n/a $-0.45
FD MCap / Per Metal
as % Spot Price:		 12.57% 10.40% n/a -2.17%
Measured &
Indicated		 01/28/2025
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 0.00M
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 0.00M
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): $320.54M $422.35M n/a $101.81M
Total Maximum Profit: $320.54M $422.35M n/a $101.81M
Max Profit / Current MCap: 2.334 3.485 n/a 1.151
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.49 $1.96 n/a $0.47
Total Max Profit Per Share: $1.49 $1.96 n/a $0.47
Total Free Profit Per Share: $0.57 $1.16 n/a $0.59
FD MCap / Gold Eq.: $248.20 $217.97 n/a $-30.23
FD MCap / Silver Eq.: $2.73 $2.40 n/a $-0.32
FD MCap / Per Metal
as % Spot Price:		 8.98% 7.43% n/a -1.55%

Reserves &
Resources		 01/28/2025
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 0.00M
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): $435.02M $573.19M n/a $138.17M
Total Maximum Profit: $435.02M $573.19M n/a $138.17M
Max Profit / Current MCap: 3.167 4.730 n/a 1.562
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.02 $2.67 n/a $0.64
Total Max Profit Per Share: $2.02 $2.67 n/a $0.64
Total Free Profit Per Share: $1.10 $1.87 n/a $0.76
FD MCap / Gold Eq.: $182.88 $160.61 n/a $-22.27
FD MCap / Silver Eq.: $2.01 $1.77 n/a $-0.24
FD MCap / Per Metal
as % Spot Price:		 6.61% 5.47% n/a -1.14%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults