Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
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.
Quick Links
Login to access
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)
Defaults
Defaults
01/23/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/05/2023
Spot Gold:
$1,931.90
$1,864.20
02/05/2023
$-67.70
Spot Silver:
$23.41
$22.34
02/05/2023
$-1.07
Gold:Silver Ratio:
82.52
83.45
02/05/2023
0.92
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: