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

Serabi Gold

www: www.serabigold.com   email: contact@serabigold.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:SBI CAD
LON:SRB GBX
OTCMKTS:SRBIF USD

Description

Serabi Gold are a gold focused junior, small producer with one producing mine in Brazil and one mine in development in Brazil. Currently they produce roughly 45koz. of gold per year. They have approximately 1.5Moz. 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$157.43M which is a rise of roughly 4% over the last two months. As of 03/23/2025 they have ~C$6M debt and ~C$22.19M cash. They have 76M shares outstanding and trade on the Toronto Stock Exchange, the London 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 03/23/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $151.65M $157.43M 03/23/2025 $5.79M
Total Assets: $34.85M $35.79M 03/23/2025 $0.94M
Total Liabilities: $16.03M $16.46M 03/23/2025 $0.43M
Current Assets: $21.61M $22.19M 03/23/2025 $0.58M
Current Liabilities: $12.55M $12.88M 03/23/2025 $0.34M
Total Debt: $5.58M $5.73M 03/23/2025 $0.15M
Cash: $21.61M $22.19M 03/23/2025 $0.58M
Enterprise Value: $135.62M $140.97M 06/20/1974 $5.35M
Cash Flow: $46.02M $56.65M never $10.63M
Cash Flow Multiple: 3.30 2.78 never -0.52
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 03/23/2025 n/a
Misc 03/23/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 75,734,551 75,734,551 03/23/2025 0
Shares (FD): 78,549,183 78,549,183 03/23/2025 0
Insider Ownership: n/a 50% 03/23/2025 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2013 03/23/2025 n/a
Production (Gold Eq Oz.): (guess) 
45,000		 (guess) 
45,000		 03/23/2025 0
Production (Silver Eq Oz.): (guess) 
4,120,479		 (guess) 
4,441,263		 03/23/2025 320,784
Initial CapEx (Outstanding): $18.00M
11.87% of MCap		 $18.00M
11.43% of MCap 		03/23/2025 $0.00M
Funding Option: n/a n/a 03/23/2025 n/a
Documentation: none PRODUCER 03/23/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 03/23/2025 0
Cash Flow Multiplier: 8 8 03/23/2025 0.00

Resource Data

GOLD 03/23/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.30M 0.30M 03/23/2025 0.00M
Measured & Indicated: 0.50M 0.50M 03/23/2025 0.00M
Inferred: 1.00M 1.00M 03/23/2025 0.00M
Reserves & Resources: 1.50M 1.50M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.27M 0.27M 03/23/2025 0.00M
Measured & Indicated: 0.41M 0.41M 03/23/2025 0.00M
Inferred: 0.45M 0.45M 03/23/2025 0.00M
Reserves & Resources: 0.86M 0.86M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
45,000oz.		 (guess) 
45,000oz.		 03/23/2025 0oz.
Cash Cost: $1,400 $1,400 03/23/2025 $0.00
Extra Operating Cost: $600 $600 03/23/2025 $0.00
Total: $2,000 $2,000 03/23/2025 $0.00
Margin (Free Cash Flow): $1,023 (34%) $1,259 (39%) $236.30
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 03/23/2025 n/a
Open Pit (Avg): n/a n/a 03/21/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/23/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 03/23/2025 0.00M
Annual Production: 80,000oz. 80,000oz. 03/23/2025 0oz.
Cash Cost: $1,400 $1,400 03/23/2025 $0
Extra Operating Cost: $600 $600 03/23/2025 $0
SILVER 03/23/2025
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 03/23/2025 0.00M
Measured & Indicated: n/a n/a 03/23/2025 0.00M
Inferred: n/a n/a 03/23/2025 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 03/23/2025 0.00M
Measured & Indicated: n/a n/a 03/23/2025 0.00M
Inferred: n/a n/a 03/23/2025 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 03/23/2025 $0.00
Extra Operating Cost: n/a n/a 03/23/2025 $0.00
Total: n/a n/a 03/23/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 03/23/2025 n/a
Open Pit (Avg): n/a n/a 03/21/2023 n/a
Recovery Rate: n/a n/a 03/23/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/23/2025 0.00M
Annual Production: n/a n/a 03/23/2025 n/a
Cash Cost: n/a n/a 03/23/2025 n/a
Extra Operating Cost: n/a n/a 03/23/2025 n/a

Property

Last Analysis Data  (03/23/2025)
Stage Name Owned Au Ag Cu Notes
Prod Palito - Sao Chao 100% 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.
Dev Coringa 100% show
500,000 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 Name Owned Au Ag Cu Notes
Prod Palito - Sao Chao 100% 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.
Dev Coringa 100% show
500,000 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		 03/23/2025
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.): 0.30M 0.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.14M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.27M 0.27M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.92M
Maximum Profit (Gold): $276.10M $339.90M n/a $63.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $276.10M $339.90M n/a $63.80M
Max Profit / Current MCap: 1.821 2.159 n/a 0.338
Max Profit Per Share (Gold): $3.52 $4.33 n/a $0.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.52 $4.33 n/a $0.81
Total Free Profit Per Share: $0.75 $1.53 n/a $0.78
FD MCap / Gold Eq.: $561.65 $583.08 n/a $21.43
FD MCap / Silver Eq.: $6.13 $5.91 n/a $-0.23
FD MCap / Per Metal
as % Spot Price:		 18.58% 17.89% n/a -0.69%
Measured &
Indicated		 03/23/2025
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 3.56M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.41M 0.41M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.95M
Maximum Profit (Gold): $423.36M $521.18M n/a $97.83M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $423.36M $521.18M n/a $97.83M
Max Profit / Current MCap: 2.792 3.311 n/a 0.519
Max Profit Per Share (Gold): $5.39 $6.64 n/a $1.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.39 $6.64 n/a $1.25
Total Free Profit Per Share: $2.62 $3.84 n/a $1.22
FD MCap / Gold Eq.: $366.30 $380.27 n/a $13.97
FD MCap / Silver Eq.: $4.00 $3.85 n/a $-0.15
FD MCap / Per Metal
as % Spot Price:		 12.12% 11.67% n/a -0.45%

Reserves &
Resources		 03/23/2025
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 10.69M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.86M 0.86M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.16M
Maximum Profit (Gold): $883.53M $1,087.69M n/a $204.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $883.53M $1,087.69M n/a $204.16M
Max Profit / Current MCap: 5.826 6.909 n/a 1.083
Max Profit Per Share (Gold): $11.25 $13.85 n/a $2.60
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.25 $13.85 n/a $2.60
Total Free Profit Per Share: $8.48 $11.05 n/a $2.57
FD MCap / Gold Eq.: $175.52 $182.21 n/a $6.70
FD MCap / Silver Eq.: $1.92 $1.85 n/a $-0.07
FD MCap / Per Metal
as % Spot Price:		 5.81% 5.59% n/a -0.22%

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.     ×