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

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 2.5Moz. 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 ~3230.38M which is a rise of roughly 30% over the last one months. As of 02/22/2025 they have ~2,123M debt and ~870.96M 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 02/22/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $2,483.82M $3,230.38M 02/22/2025 $746.56M
Total Assets: $8,601.72M $8,600.68M 02/22/2025 $-1.04M
Total Liabilities: $3,756.45M $3,755.99M 02/22/2025 $-0.45M
Current Assets: $2,830.95M $2,830.60M 02/22/2025 $-0.34M
Current Liabilities: $925.50M $925.39M 02/22/2025 $-0.11M
Total Debt: $2,123.21M $2,122.95M 02/22/2025 $-0.26M
Cash: $871.06M $870.96M 02/22/2025 $-0.11M
Enterprise Value: $3,735.97M $4,482.37M 01/16/2112 $746.41M
Cash Flow: $338.00M $794.50M never $456.50M
Cash Flow Multiple: 7.35 4.07 never -3.28
Net Debt to
Cash Flow Ratio:		 3.70 1.58 never -2.13
Finance within 1 year: 02/22/2025 n/a
Misc 02/22/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 707,640,000 707,640,000 02/22/2025 0
Shares (FD): 707,640,000 707,640,000 02/22/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a n/a 02/25/2025 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/22/2025 n/a
Production (Gold Eq Oz.): (guess) 
2,500,000		 (guess) 
2,500,000		 02/22/2025 0
Production (Silver Eq Oz.): (guess) 
226,621,371		 (guess) 
230,061,983		 02/22/2025 3,440,612
Initial CapEx (Outstanding): n/a n/a 02/22/2025 n/a
Funding Option: n/a n/a 02/22/2025 n/a
Documentation: none PRODUCER 02/25/2025 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023 0
Cash Flow Multiplier: 5 5 04/17/2023 0.00

Resource Data

GOLD 02/22/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 40.00M 40.00M 02/22/2025 0.00M
Measured & Indicated: 150.00M 150.00M 02/22/2025 0.00M
Inferred: 30.00M 30.00M 02/22/2025 0.00M
Reserves & Resources: 180.00M 180.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 36.00M 36.00M 02/22/2025 0.00M
Measured & Indicated: 115.20M 115.20M 02/22/2025 0.00M
Inferred: 13.50M 13.50M 02/22/2025 0.00M
Reserves & Resources: 128.70M 128.70M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,500,000oz.		 (guess) 
2,500,000oz.		 02/22/2025 0oz.
Cash Cost: $2,100 $2,100 02/22/2025 $0.00
Extra Operating Cost: $700 $700 02/22/2025 $0.00
Total: $2,800 $2,800 02/22/2025 $0.00
Margin (Free Cash Flow): $135 (5%) $318 (10%) $182.60
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 02/22/2025 n/a
Open Pit (Avg): n/a n/a 02/21/2024 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/25/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 02/22/2025 0.00M
Annual Production: 3,000,000oz. 3,000,000oz. 02/22/2025 0oz.
Cash Cost: $1,800 $1,800 02/22/2025 $0
Extra Operating Cost: $700 $700 02/22/2025 $0
SILVER 02/22/2025
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 02/22/2025 0.00M
Measured & Indicated: n/a n/a 02/22/2025 0.00M
Inferred: n/a n/a 02/22/2025 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 02/22/2025 0.00M
Measured & Indicated: n/a n/a 02/22/2025 0.00M
Inferred: n/a n/a 02/22/2025 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 02/22/2025 $0.00
Extra Operating Cost: n/a n/a 02/22/2025 $0.00
Total: n/a n/a 02/22/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 02/22/2025 n/a
Open Pit (Avg): n/a n/a 02/21/2024 n/a
Recovery Rate: n/a n/a 02/22/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/22/2025 0.00M
Annual Production: n/a n/a 02/22/2025 n/a
Cash Cost: n/a n/a 02/22/2025 n/a
Extra Operating Cost: n/a n/a 02/22/2025 n/a

Property

Last Analysis Data  (02/22/2025)
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		 02/22/2025
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.): 40.00M 40.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 55.05M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 36.00M 36.00M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 49.54M
Maximum Profit (Gold): $4,867.20M $11,440.80M n/a $6,573.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,867.20M $11,440.80M n/a $6,573.60M
Max Profit / Current MCap: 1.960 3.542 n/a 1.582
Max Profit Per Share (Gold): $6.88 $16.17 n/a $9.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $6.88 $16.17 n/a $9.29
Total Free Profit Per Share: $3.37 $11.60 n/a $8.23
FD MCap / Gold Eq.: $68.99 $89.73 n/a $20.74
FD MCap / Silver Eq.: $0.76 $0.98 n/a $0.21
FD MCap / Per Metal
as % Spot Price:		 2.35% 2.88% n/a 0.53%
Measured &
Indicated		 02/22/2025
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.): 150.00M 150.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 206.44M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 115.20M 115.20M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 158.54M
Maximum Profit (Gold): $15,575.04M $36,610.56M n/a $21,035.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $15,575.04M $36,610.56M n/a $21,035.52M
Max Profit / Current MCap: 6.271 11.333 n/a 5.063
Max Profit Per Share (Gold): $22.01 $51.74 n/a $29.73
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $22.01 $51.74 n/a $29.73
Total Free Profit Per Share: $18.50 $47.17 n/a $28.67
FD MCap / Gold Eq.: $21.56 $28.04 n/a $6.48
FD MCap / Silver Eq.: $0.24 $0.30 n/a $0.07
FD MCap / Per Metal
as % Spot Price:		 0.73% 0.90% n/a 0.16%

Reserves &
Resources		 02/22/2025
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.): 180.00M 180.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 247.72M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 128.70M 128.70M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 177.12M
Maximum Profit (Gold): $17,400.24M $40,900.86M n/a $23,500.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $17,400.24M $40,900.86M n/a $23,500.62M
Max Profit / Current MCap: 7.005 12.661 n/a 5.656
Max Profit Per Share (Gold): $24.59 $57.80 n/a $33.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $24.59 $57.80 n/a $33.21
Total Free Profit Per Share: $21.08 $53.23 n/a $32.15
FD MCap / Gold Eq.: $19.30 $25.10 n/a $5.80
FD MCap / Silver Eq.: $0.21 $0.27 n/a $0.06
FD MCap / Per Metal
as % Spot Price:		 0.66% 0.81% n/a 0.15%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults