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$156.1M which is a rise of roughly 3% over the last one weeks. As of 03/23/2025 they have ~C$6M debt and ~C$21.62M 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 $156.10M 03/23/2025 $4.45M
Total Assets: $34.85M $34.87M 03/23/2025 $0.02M
Total Liabilities: $16.03M $16.04M 03/23/2025 $0.01M
Current Assets: $21.61M $21.62M 03/23/2025 $0.01M
Current Liabilities: $12.55M $12.55M 03/23/2025 $0.01M
Total Debt: $5.58M $5.58M 03/23/2025 $0.00M
Cash: $21.61M $21.62M 03/23/2025 $0.01M
Enterprise Value: $135.62M $140.06M 06/09/1974 $4.45M
Cash Flow: $46.02M $50.39M never $4.37M
Cash Flow Multiple: 3.30 3.10 never -0.20
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) 
4,138,886		 03/23/2025 18,407
Initial CapEx (Outstanding): $18.00M
11.87% of MCap		 $18.00M
11.53% 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%) $1,120 (36%) $97.20
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 0.12M
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 0.11M
Maximum Profit (Gold): $276.10M $302.35M n/a $26.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $276.10M $302.35M n/a $26.24M
Max Profit / Current MCap: 1.821 1.937 n/a 0.116
Max Profit Per Share (Gold): $3.52 $3.85 n/a $0.33
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.52 $3.85 n/a $0.33
Total Free Profit Per Share: $0.75 $1.00 n/a $0.25
FD MCap / Gold Eq.: $561.65 $578.15 n/a $16.50
FD MCap / Silver Eq.: $6.13 $6.29 n/a $0.15
FD MCap / Per Metal
as % Spot Price:		 18.58% 18.53% n/a -0.05%
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 0.20M
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 0.17M
Maximum Profit (Gold): $423.36M $463.60M n/a $40.24M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $423.36M $463.60M n/a $40.24M
Max Profit / Current MCap: 2.792 2.970 n/a 0.178
Max Profit Per Share (Gold): $5.39 $5.90 n/a $0.51
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.39 $5.90 n/a $0.51
Total Free Profit Per Share: $2.62 $3.05 n/a $0.43
FD MCap / Gold Eq.: $366.30 $377.06 n/a $10.76
FD MCap / Silver Eq.: $4.00 $4.10 n/a $0.10
FD MCap / Per Metal
as % Spot Price:		 12.12% 12.09% n/a -0.03%

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 0.61M
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 0.35M
Maximum Profit (Gold): $883.53M $967.51M n/a $83.98M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $883.53M $967.51M n/a $83.98M
Max Profit / Current MCap: 5.826 6.198 n/a 0.372
Max Profit Per Share (Gold): $11.25 $12.32 n/a $1.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $11.25 $12.32 n/a $1.07
Total Free Profit Per Share: $8.48 $9.47 n/a $0.99
FD MCap / Gold Eq.: $175.52 $180.67 n/a $5.16
FD MCap / Silver Eq.: $1.92 $1.96 n/a $0.05
FD MCap / Per Metal
as % Spot Price:		 5.81% 5.79% n/a -0.02%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults