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$39.57M which is a fall of roughly 33% over the last eleven months. As of 03/19/2022 they have ~C$5M debt and ~C$14.96M 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
$39.57M
03/19/2022
$-19.28M
Total Assets:
$47.47M
$44.88M
03/19/2022
$-2.58M
Total Liabilities:
$18.20M
$17.21M
03/19/2022
$-0.99M
Current Assets:
$15.82M
$14.96M
03/19/2022
$-0.86M
Current Liabilities:
$14.24M
$13.47M
03/19/2022
$-0.77M
Total Debt:
$5.54M
$5.24M
03/19/2022
$-0.30M
Cash:
$15.82M
$14.96M
03/19/2022
$-0.86M
Enterprise Value:
$48.56M
$29.85M
12/12/1970
$-18.72M
Cash Flow:
$15.98M
$14.40M
never
$-1.58M
Cash Flow Multiple:
3.68
2.75
never
-0.93
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) 3,337,869
03/19/2022
257,196
Initial CapEx (Outstanding):
$18.00M30.59% of Mkt.Cap
$18.00M45.49% 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
2.25M
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
2.07M
Maximum Profit (Gold):
$115.79M
$104.31M
n/a
$-11.48M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$115.79M
$104.31M
n/a
$-11.48M
Max Profit / Current MCap:
1.968
2.636
n/a
0.668
Max Profit Per Share (Gold):
$1.40
$1.26
n/a
$-0.14
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.40
$1.26
n/a
$-0.14
Total Free Profit Per Share:
$0.50
$0.62
n/a
$0.12
FD Mkt. Cap / Gold Eq.:
$182.75
$122.89
n/a
$-59.86
FD Mkt. Cap / Silver Eq.:
$2.37
$1.47
n/a
$-0.90
FD Mkt. Cap / Per Metal as % Spot Price:
9.51%
6.59%
n/a
-2.92%
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
3.21M
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
2.78M
Maximum Profit (Gold):
$155.49M
$140.07M
n/a
$-15.42M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$155.49M
$140.07M
n/a
$-15.42M
Max Profit / Current MCap:
2.642
3.540
n/a
0.897
Max Profit Per Share (Gold):
$1.88
$1.69
n/a
$-0.19
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.88
$1.69
n/a
$-0.19
Total Free Profit Per Share:
$0.98
$1.05
n/a
$0.07
FD Mkt. Cap / Gold Eq.:
$136.09
$91.52
n/a
$-44.58
FD Mkt. Cap / Silver Eq.:
$1.77
$1.10
n/a
$-0.67
FD Mkt. Cap / Per Metal as % Spot Price:
7.09%
4.91%
n/a
-2.18%
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
7.07M
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
4.55M
Maximum Profit (Gold):
$254.74M
$229.48M
n/a
$-25.26M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$254.74M
$229.48M
n/a
$-25.26M
Max Profit / Current MCap:
4.329
5.799
n/a
1.470
Max Profit Per Share (Gold):
$3.08
$2.78
n/a
$-0.31
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.08
$2.78
n/a
$-0.31
Total Free Profit Per Share:
$2.18
$2.14
n/a
$-0.05
FD Mkt. Cap / Gold Eq.:
$83.07
$55.86
n/a
$-27.21
FD Mkt. Cap / Silver Eq.:
$1.08
$0.67
n/a
$-0.41
FD Mkt. Cap / Per Metal as % Spot Price:
4.32%
3.00%
n/a
-1.33%
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 0.7481
02/05/2023
Spot Gold:
$1,920.80
$1,864.20
02/05/2023
$-56.60
Spot Silver:
$24.94
$22.34
02/05/2023
$-2.60
Gold:Silver Ratio:
77.02
83.45
02/05/2023
6.43
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: