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
Calculated using the site's default values.  Re-calculate using:

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 30koz. 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$115.71M which is a rise of roughly 39% over the last nine months. As of 03/30/2024 they have ~C$6M debt and ~C$9.73M 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 03/30/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $83.27M $115.71M 03/30/2024
Total Assets: $36.90M $34.75M 03/30/2024
Total Liabilities: $16.97M $15.98M 03/30/2024
Current Assets: $10.33M $9.73M 03/30/2024
Current Liabilities: $13.28M $12.51M 03/30/2024
Total Debt: $5.90M $5.56M 03/30/2024
Cash: $10.33M $9.73M 03/30/2024
Enterprise Value: $78.84M $111.54M 07/14/1973
Cash Flow: $14.46M $26.11M never
Cash Flow Multiple: 5.76 4.43 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 03/30/2024
Misc 03/30/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 75,734,551 75,734,551 03/30/2024
Shares (FD): 77,809,951 77,809,951 03/30/2024
Insider Ownership: n/a 50% 11/15/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 10/01/2013 03/30/2024
Production (Gold Eq Oz.): (guess) 
30,000		 (guess) 
30,000		 03/30/2024
Production (Silver Eq Oz.): (guess) 
2,687,119		 (guess) 
2,672,060		 03/30/2024
Initial CapEx (Outstanding): $18.00M
21.62% of MCap		 $18.00M
15.56% of MCap 		03/30/2024
Funding Option: n/a n/a 03/30/2024
Documentation: none PRODUCER 11/15/2024
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 03/30/2024
Cash Flow Multiplier: 5 5 03/30/2024

Resource Data

GOLD 03/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 03/30/2024
Measured & Indicated: 0.50M 0.50M 03/30/2024
Inferred: 0.60M 0.60M 03/30/2024
Reserves & Resources: 1.10M 1.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.32M 0.32M 03/30/2024
Measured & Indicated: 0.42M 0.42M 03/30/2024
Inferred: 0.27M 0.27M 03/30/2024
Reserves & Resources: 0.69M 0.69M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
30,000oz.		 (guess) 
30,000oz.		 03/30/2024
Cash Cost: $1,200 $1,200 03/30/2024
Extra Operating Cost: $550 $550 03/30/2024
Total: $1,750 $1,750 03/30/2024
Margin (Free Cash Flow): $482 (22%) $870 (33%)
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 03/30/2024
Open Pit (Avg): n/a n/a 03/21/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/15/2024
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 03/30/2024
Annual Production: 65,000oz. 65,000oz. 03/30/2024
Cash Cost: $1,100 $1,100 03/30/2024
Extra Operating Cost: $500 $500 03/30/2024
SILVER 03/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/30/2024
Measured & Indicated: n/a n/a 03/30/2024
Inferred: n/a n/a 03/30/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/30/2024
Measured & Indicated: n/a n/a 03/30/2024
Inferred: n/a n/a 03/30/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 03/30/2024
Extra Operating Cost: n/a n/a 03/30/2024
Total: n/a n/a 03/30/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/30/2024
Open Pit (Avg): n/a n/a 03/21/2023
Recovery Rate: n/a n/a 03/30/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/30/2024
Annual Production: n/a n/a 03/30/2024
Cash Cost: n/a n/a 03/30/2024
Extra Operating Cost: n/a n/a 03/30/2024

Property

Last Analysis Data  (03/30/2024)
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		 03/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.35M 0.35M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $151.86M $274.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $151.86M $274.18M n/a
Max Profit / Current MCap: 1.824 2.369 n/a
Max Profit Per Share (Gold): $1.95 $3.52 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.95 $3.52 n/a
Total Free Profit Per Share: $0.50 $1.38 n/a
FD MCap / Gold Eq.: $264.34 $367.34 n/a
FD MCap / Silver Eq.: $2.95 $4.12 n/a
FD MCap / Per Metal
as % Spot Price:		 11.84% 14.02% n/a
Measured &
Indicated		 03/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.42M 0.42M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $203.93M $368.18M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $203.93M $368.18M n/a
Max Profit / Current MCap: 2.449 3.182 n/a
Max Profit Per Share (Gold): $2.62 $4.73 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.62 $4.73 n/a
Total Free Profit Per Share: $1.17 $2.59 n/a
FD MCap / Gold Eq.: $196.85 $273.55 n/a
FD MCap / Silver Eq.: $2.20 $3.07 n/a
FD MCap / Per Metal
as % Spot Price:		 8.82% 10.44% n/a

Reserves &
Resources		 03/30/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.10M 1.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.69M 0.69M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $334.10M $603.19M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $334.10M $603.19M n/a
Max Profit / Current MCap: 4.012 5.213 n/a
Max Profit Per Share (Gold): $4.29 $7.75 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.29 $7.75 n/a
Total Free Profit Per Share: $2.84 $5.61 n/a
FD MCap / Gold Eq.: $120.15 $166.97 n/a
FD MCap / Silver Eq.: $1.34 $1.87 n/a
FD MCap / Per Metal
as % Spot Price:		 5.38% 6.37% n/a

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.     ×