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

Sibanye-Stillwater

www: www.sibanyestillwater.com   email: ir@sibanyestillwater.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:SBSW USD

Description

Sibanye-Stillwater are a gold focused major with three producing mines in South Africa, three mines in development in South Africa and exploration properties. Currently they produce roughly 3.0Moz. of gold per year. They have approximately 180Moz. of gold in the reserves and resources category of which 150Moz. are in the measured and indicated category. They have a market capitalisation of ~2972.09M which is a fall of roughly 2% over the last nine months. As of 02/21/2024 they have ~1,380M debt and ~1214.46M cash. They have 708M shares outstanding and trade on the New York Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 02/21/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $3,028.70M $2,972.09M 02/21/2024
Total Assets: $8,376.48M $8,722.01M 02/21/2024
Total Liabilities: $3,658.08M $3,808.98M 02/21/2024
Current Assets: $2,756.82M $2,870.53M 02/21/2024
Current Liabilities: $901.27M $938.44M 02/21/2024
Total Debt: $1,325.39M $1,380.06M 02/21/2024
Cash: $1,166.35M $1,214.46M 02/21/2024
Enterprise Value: $3,187.75M $3,137.70M 06/05/2069
Cash Flow: $78.90M $2,003.70M never
Cash Flow Multiple: 38.39 1.48 never
Net Debt to
Cash Flow Ratio:		 2.02 0.08 never
Finance within 1 year: 02/21/2024
Misc 02/21/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 707,640,000 707,640,000 02/21/2024
Shares (FD): 707,640,000 707,640,000 02/21/2024
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 8% 03/25/2024
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 02/21/2024
Production (Gold Eq Oz.): (guess) 
3,000,000		 (guess) 
3,000,000		 02/21/2024
Production (Silver Eq Oz.): (guess) 
265,918,635		 (guess) 
256,858,151		 02/21/2024
Initial CapEx (Outstanding): n/a n/a 02/21/2024
Funding Option: n/a n/a 02/21/2024
Documentation: none PRODUCER 03/25/2024
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 5 5 04/17/2023

Resource Data

GOLD 02/21/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 40.00M 40.00M 02/21/2024
Measured & Indicated: 150.00M 150.00M 02/21/2024
Inferred: 30.00M 30.00M 02/21/2024
Reserves & Resources: 180.00M 180.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 36.00M 36.00M 02/21/2024
Measured & Indicated: 115.20M 115.20M 02/21/2024
Inferred: 13.50M 13.50M 02/21/2024
Reserves & Resources: 128.70M 128.70M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
3,000,000oz.		 (guess) 
3,000,000oz.		 02/21/2024
Cash Cost: $1,300 $1,300 02/21/2024
Extra Operating Cost: $700 $700 02/21/2024
Total: $2,000 $2,000 02/21/2024
Margin (Free Cash Flow): $26 (1%) $668 (25%)
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 02/21/2024
Open Pit (Avg): n/a n/a 02/21/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/25/2024
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 02/21/2024
Annual Production: 3,500,000oz. 3,500,000oz. 02/21/2024
Cash Cost: $1,200 $1,200 02/21/2024
Extra Operating Cost: $600 $600 02/21/2024
SILVER 02/21/2024
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 02/21/2024
Measured & Indicated: n/a n/a 02/21/2024
Inferred: n/a n/a 02/21/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/21/2024
Measured & Indicated: n/a n/a 02/21/2024
Inferred: n/a n/a 02/21/2024
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 02/21/2024
Extra Operating Cost: n/a n/a 02/21/2024
Total: n/a n/a 02/21/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 02/21/2024
Open Pit (Avg): n/a n/a 02/21/2024
Recovery Rate: n/a n/a 02/21/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/21/2024
Annual Production: n/a n/a 02/21/2024
Cash Cost: n/a n/a 02/21/2024
Extra Operating Cost: n/a n/a 02/21/2024

Property

Last Analysis Data  (02/21/2024)
Stage Name Owned Au Ag Cu Notes
Exp Stillwater 100% show
Large platinum mine.
Prod Beatrix 100% show
1 of 3 producing mines.
Prod Driefontein 100% n/a
Prod Kloof 100% n/a
Dev Bloemhoek Gold 100% n/a
Dev Bloemhoek Uranium 100% n/a
Dev De Bron Merriespruit Gold 100% n/a
Exp Beisa North 100% n/a
Exp Beisa South 100% n/a
Exp De Bron Merriespruit Uranium 100% n/a
Exp Eldorado 100% n/a
Exp Hakkies Gold 100% n/a
Exp Hakkies Uranium 100% n/a
Exp Klerksdorp 100% n/a
Exp Potchefstroom 100% n/a
Exp Potchefstroom Uranium 100% n/a
Exp Robijn Gold 100% n/a
Exp Robijn Uranium 100% n/a
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Stillwater 100% show
Large platinum mine.
Prod Beatrix 100% show
1 of 3 producing mines.
Prod Driefontein 100% n/a
Prod Kloof 100% n/a
Dev Bloemhoek Gold 100% n/a
Dev Bloemhoek Uranium 100% n/a
Dev De Bron Merriespruit Gold 100% n/a
Exp Beisa North 100% n/a
Exp Beisa South 100% n/a
Exp De Bron Merriespruit Uranium 100% n/a
Exp Eldorado 100% n/a
Exp Hakkies Gold 100% n/a
Exp Hakkies Uranium 100% n/a
Exp Klerksdorp 100% n/a
Exp Potchefstroom 100% n/a
Exp Potchefstroom Uranium 100% n/a
Exp Robijn Gold 100% n/a
Exp Robijn Uranium 100% n/a

Profitability (by resource)

Proven &
Probable		 02/21/2024
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.): 40.00M 40.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 36.00M 36.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $946.80M $24,044.40M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $946.80M $24,044.40M n/a
Max Profit / Current MCap: 0.313 8.090 n/a
Max Profit Per Share (Gold): $1.34 $33.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.34 $33.98 n/a
Total Free Profit Per Share: $0.00 $29.78 n/a
FD MCap / Gold Eq.: $84.13 $82.56 n/a
FD MCap / Silver Eq.: $0.95 $0.96 n/a
FD MCap / Per Metal
as % Spot Price:		 4.15% 3.09% n/a
Measured &
Indicated		 02/21/2024
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.): 150.00M 150.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 115.20M 115.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,029.76M $76,942.08M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,029.76M $76,942.08M n/a
Max Profit / Current MCap: 1.000 25.888 n/a
Max Profit Per Share (Gold): $4.28 $108.73 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.28 $108.73 n/a
Total Free Profit Per Share: $0.00 $104.53 n/a
FD MCap / Gold Eq.: $26.29 $25.80 n/a
FD MCap / Silver Eq.: $0.30 $0.30 n/a
FD MCap / Per Metal
as % Spot Price:		 1.30% 0.97% n/a

Reserves &
Resources		 02/21/2024
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.): 180.00M 180.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 128.70M 128.70M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $3,384.81M $85,958.73M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $3,384.81M $85,958.73M n/a
Max Profit / Current MCap: 1.118 28.922 n/a
Max Profit Per Share (Gold): $4.78 $121.47 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.78 $121.47 n/a
Total Free Profit Per Share: $0.50 $117.27 n/a
FD MCap / Gold Eq.: $23.53 $23.09 n/a
FD MCap / Silver Eq.: $0.27 $0.27 n/a
FD MCap / Per Metal
as % Spot Price:		 1.16% 0.87% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults