Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
LON:SRB
GBX
TSE:SBI
CAD
OTCMKTS:SRBIF
USD
Description
Serabi Gold are a gold focused junior, emerging mid-tier producer with one producing mine in Brazil and one mine in development in Brazil. Currently they produce roughly 40koz. of gold per year. They have approximately 1.1Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$38.69M which is a fall of roughly 34% over the last two months. As of 03/19/2022 they have ~C$5M debt and ~C$15.6M cash. They have 76M shares outstanding and trade on the Toronto Stock Exchange, the London Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
03/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$58.85M
$38.69M
03/19/2022
$-20.15M
Total Assets:
$47.47M
$46.81M
03/19/2022
$-0.65M
Total Liabilities:
$18.20M
$17.94M
03/19/2022
$-0.25M
Current Assets:
$15.82M
$15.60M
03/19/2022
$-0.22M
Current Liabilities:
$14.24M
$14.04M
03/19/2022
$-0.20M
Total Debt:
$5.54M
$5.46M
03/19/2022
$-0.08M
Cash:
$15.82M
$15.60M
03/19/2022
$-0.22M
Enterprise Value:
$48.56M
$28.55M
11/27/1970
$-20.01M
Cash Flow:
$15.98M
$12.84M
never
$-3.14M
Cash Flow Multiple:
3.68
3.01
never
-0.67
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
03/19/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
03/19/2022
0.00%
Misc
03/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
75,734,000
75,734,000
03/19/2022
0
Shares (FD):
82,652,000
82,652,000
03/19/2022
0
Insider Ownership:
n/a
50%
03/19/2022
50%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
10/01/2013
03/19/2022
n/a
Production (Gold Eq Oz.):
(guess) 40,000
(guess) 40,000
03/19/2022
0
Production (Silver Eq Oz.) :
(guess) 3,080,674
(guess) 3,356,845
03/19/2022
276,171
Initial CapEx (Outstanding):
$18.00M30.59% of Mkt.Cap
$18.00M46.52% of Mkt.Cap
03/19/2022
$0.00M
Funding Option:
n/a
n/a
03/19/2022
n/a
Documentation:
none
PRODUCER
03/19/2022
n/a
Value Adjustment:
-10%
-10%
never
0%
Resource Data
GOLD
03/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.35M
0.35M
03/19/2022
0.00M
Measured & Indicated:
0.50M
0.50M
03/19/2022
0.00M
Inferred:
0.60M
0.60M
03/19/2022
0.00M
Reserves & Resources:
1.10M
1.10M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.32M
0.32M
03/19/2022
0.00M
Measured & Indicated:
0.43M
0.43M
03/19/2022
0.00M
Inferred:
0.28M
0.28M
03/19/2022
0.00M
Reserves & Resources:
0.71M
0.71M
never
0.00M
C U R R E N T
Annual Production:
(guess) 40,000oz.
(guess) 40,000oz.
03/19/2022
0oz.
Cash Cost:
$900
$900
03/19/2022
$0.00
Extra Operating Cost:
$450
$450
03/19/2022
$0.00
Average Grade:
7.00 g/t
7.00 g/t
03/19/2022
n/a
Recovery Rate:
(CG) 92.00%
(CG) 92.00%
03/19/2022
0.00%
F U T U R E
Proven & Probable:
0.90M
0.90M
03/19/2022
0.00M
Annual Production:
75,000oz.
75,000oz.
03/19/2022
0oz.
Cash Cost:
$900
$900
03/19/2022
$0
Extra Operating Cost:
$450
$450
03/19/2022
$0
SILVER
03/19/2022 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
03/19/2022
0.00M
Measured & Indicated:
n/a
n/a
03/19/2022
0.00M
Inferred:
n/a
n/a
03/19/2022
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
03/19/2022
0.00M
Measured & Indicated:
n/a
n/a
03/19/2022
0.00M
Inferred:
n/a
n/a
03/19/2022
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
03/19/2022
$0.00
Extra Operating Cost:
n/a
n/a
03/19/2022
$0.00
Average Grade:
n/a
n/a
03/19/2022
n/a
Recovery Rate:
n/a
n/a
03/19/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/19/2022
0.00M
Annual Production:
n/a
n/a
03/19/2022
n/a
Cash Cost:
n/a
n/a
03/19/2022
n/a
Extra Operating Cost:
n/a
n/a
03/19/2022
n/a
Property
Last Analysis Data (03/19/2022)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Tapajos Region , Brazil
Palito - Sao Chao
100% (guess)
53,000
Both
show
Palito mine: Began production in 2014. Scheduled for 25,000 oz for 8 years, but will likely be expanded.
They also have 3 other deposits on the property.
Sao Chico is extremely high grade surface mine (25 gpt). It has 100,000 oz and is growing. They will begin sending ore to Palito in 2015.
Development
Brazil , Brazil
Coringa
100% (guess)
n/a
Open Pit
show
350,000 oz
Feasibility study complete
Economic at $1300 gold
$28 million capex
30,000 oz per year.
Total Land Package Size (ha):
53,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Tapajos Region , Brazil
Palito - Sao Chao
100% (guess)
53,000
Both
show
Palito mine: Began production in 2014. Scheduled for 25,000 oz for 8 years, but will likely be expanded.
They also have 3 other deposits on the property.
Sao Chico is extremely high grade surface mine (25 gpt). It has 100,000 oz and is growing. They will begin sending ore to Palito in 2015.
Development
Brazil , Brazil
Coringa
100% (guess)
n/a
Open Pit
show
350,000 oz
Feasibility study complete
Economic at $1300 gold
$28 million capex
30,000 oz per year.
Total Land Package Size (ha):
53,000
Profitability (by resource)
Proven & Probable
03/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.35M
0.35M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.42M
P L A U S I B L E
Gold Eq. Oz.:
0.32M
0.32M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.22M
Maximum Profit (Gold):
$115.79M
$93.01M
n/a
$-22.78M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$115.79M
$93.01M
n/a
$-22.78M
Max Profit / Current MCap:
1.968
2.404
n/a
0.436
Max Profit Per Share (Gold):
$1.40
$1.13
n/a
$-0.28
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.40
$1.13
n/a
$-0.28
Total Free Profit Per Share:
$0.50
$0.53
n/a
$0.02
FD Mkt. Cap / Gold Eq.:
$182.75
$120.16
n/a
$-62.59
FD Mkt. Cap / Silver Eq.:
$2.37
$1.43
n/a
$-0.94
FD Mkt. Cap / Per Metal as % Spot Price:
9.51%
6.64%
n/a
-2.87%
Measured & Indicated
03/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
0.50M
0.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
3.45M
P L A U S I B L E
Gold Eq. Oz.:
0.43M
0.43M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.99M
Maximum Profit (Gold):
$155.49M
$124.90M
n/a
$-30.59M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$155.49M
$124.90M
n/a
$-30.59M
Max Profit / Current MCap:
2.642
3.228
n/a
0.586
Max Profit Per Share (Gold):
$1.88
$1.51
n/a
$-0.37
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.88
$1.51
n/a
$-0.37
Total Free Profit Per Share:
$0.98
$0.91
n/a
$-0.07
FD Mkt. Cap / Gold Eq.:
$136.09
$89.48
n/a
$-46.61
FD Mkt. Cap / Silver Eq.:
$1.77
$1.07
n/a
$-0.70
FD Mkt. Cap / Per Metal as % Spot Price:
7.09%
4.95%
n/a
-2.14%
Reserves & Resources
03/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Percentage Gold:
100.00%
100.00%
n/a
0.00%
Percentage Silver:
n/a
n/a
n/a
0.00%
Total (Gold Eq. Oz.):
1.10M
1.10M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
7.59M
P L A U S I B L E
Gold Eq. Oz.:
0.71M
0.71M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.89M
Maximum Profit (Gold):
$254.74M
$204.62M
n/a
$-50.12M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$254.74M
$204.62M
n/a
$-50.12M
Max Profit / Current MCap:
4.329
5.289
n/a
0.960
Max Profit Per Share (Gold):
$3.08
$2.48
n/a
$-0.61
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.08
$2.48
n/a
$-0.61
Total Free Profit Per Share:
$2.18
$1.88
n/a
$-0.31
FD Mkt. Cap / Gold Eq.:
$83.07
$54.62
n/a
$-28.45
FD Mkt. Cap / Silver Eq.:
$1.08
$0.65
n/a
$-0.43
FD Mkt. Cap / Per Metal as % Spot Price:
4.32%
3.02%
n/a
-1.30%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/19/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7911
CAD 0.7802
05/18/2022
Spot Gold:
$1,920.80
$1,808.50
05/18/2022
$-112.30
Spot Silver:
$24.94
$21.55
05/18/2022
$-3.39
Gold:Silver Ratio:
77.02
83.92
05/18/2022
6.90
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: