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 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$55.95M which is a fall of roughly 33% over the last two months. As of 03/30/2024 they have ~C$6M debt and ~C$10.27M 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
Change
Item Value Value Updated Value
MCap (FD): $83.27M $55.95M 03/30/2024 $-27.31M
Total Assets: $36.90M $36.69M 03/30/2024 $-0.21M
Total Liabilities: $16.97M $16.88M 03/30/2024 $-0.10M
Current Assets: $10.33M $10.27M 03/30/2024 $-0.06M
Current Liabilities: $13.28M $13.21M 03/30/2024 $-0.08M
Total Debt: $5.90M $5.87M 03/30/2024 $-0.03M
Cash: $10.33M $10.27M 03/30/2024 $-0.06M
Enterprise Value: $78.84M $51.55M 08/20/1971 $-27.29M
Cash Flow: $14.46M $19.05M never $4.59M
Cash Flow Multiple: 5.76 2.94 never -2.82
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 03/30/2024 n/a
Misc 03/30/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 75,734,551 75,734,551 03/30/2024 0
Shares (FD): 77,809,951 77,809,951 03/30/2024 0
Insider Ownership: n/a 50% 03/30/2024 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 03/30/2024 n/a
Production (Gold Eq Oz.): (guess) 
30,000		 (guess) 
30,000		 03/30/2024 0
Production (Silver Eq Oz.): (guess) 
2,687,119		 (guess) 
2,414,884		 03/30/2024 -272,235
Initial CapEx (Outstanding): $18.00M
21.62% of MCap		 $18.00M
32.17% of MCap 		03/30/2024 $0.00M
Funding Option: n/a n/a 03/30/2024 n/a
Documentation: none PRODUCER 03/30/2024 n/a
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 03/30/2024 0
Cash Flow Multiplier: 5 5 03/30/2024 0.00

Resource Data

GOLD 03/30/2024
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 03/30/2024 0.00M
Measured & Indicated: 0.50M 0.50M 03/30/2024 0.00M
Inferred: 0.60M 0.60M 03/30/2024 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.32M 0.32M 03/30/2024 0.00M
Measured & Indicated: 0.42M 0.42M 03/30/2024 0.00M
Inferred: 0.27M 0.27M 03/30/2024 0.00M
Reserves & Resources: 0.69M 0.69M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
30,000oz.		 (guess) 
30,000oz.		 03/30/2024 0oz.
Cash Cost: $1,200 $1,200 03/30/2024 $0.00
Extra Operating Cost: $550 $550 03/30/2024 $0.00
G
R
A
D
E		 Underground (Avg): 7.00 g/t 7.00 g/t 03/30/2024 n/a
Open Pit (Avg): n/a n/a 03/21/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/30/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 03/30/2024 0.00M
Annual Production: 65,000oz. 65,000oz. 03/30/2024 0oz.
Cash Cost: $1,100 $1,100 03/30/2024 $0
Extra Operating Cost: $500 $500 03/30/2024 $0
SILVER 03/30/2024
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 03/30/2024 0.00M
Measured & Indicated: n/a n/a 03/30/2024 0.00M
Inferred: n/a n/a 03/30/2024 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 03/30/2024 0.00M
Measured & Indicated: n/a n/a 03/30/2024 0.00M
Inferred: n/a n/a 03/30/2024 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 03/30/2024 $0.00
Extra Operating Cost: n/a n/a 03/30/2024 $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 03/30/2024 n/a
Open Pit (Avg): n/a n/a 03/21/2023 n/a
Recovery Rate: n/a n/a 03/30/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/30/2024 0.00M
Annual Production: n/a n/a 03/30/2024 n/a
Cash Cost: n/a n/a 03/30/2024 n/a
Extra Operating Cost: n/a n/a 03/30/2024 n/a

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
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.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -3.18M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.86M
Maximum Profit (Gold): $151.86M $200.06M n/a $48.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $151.86M $200.06M n/a $48.20M
Max Profit / Current MCap: 1.824 3.575 n/a 1.752
Max Profit Per Share (Gold): $1.95 $2.57 n/a $0.62
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.95 $2.57 n/a $0.62
Total Free Profit Per Share: $0.50 $1.59 n/a $1.09
FD MCap / Gold Eq.: $264.34 $177.63 n/a $-86.70
FD MCap / Silver Eq.: $2.95 $2.21 n/a $-0.74
FD MCap / Per Metal
as % Spot Price:		 11.84% 7.45% n/a -4.39%
Measured &
Indicated		 03/30/2024
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 -4.54M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.42M 0.42M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.84M
Maximum Profit (Gold): $203.93M $268.65M n/a $64.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $203.93M $268.65M n/a $64.72M
Max Profit / Current MCap: 2.449 4.801 n/a 2.352
Max Profit Per Share (Gold): $2.62 $3.45 n/a $0.83
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.62 $3.45 n/a $0.83
Total Free Profit Per Share: $1.17 $2.47 n/a $1.30
FD MCap / Gold Eq.: $196.85 $132.28 n/a $-64.57
FD MCap / Silver Eq.: $2.20 $1.64 n/a $-0.55
FD MCap / Per Metal
as % Spot Price:		 8.82% 5.55% n/a -3.27%

Reserves &
Resources		 03/30/2024
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -9.98M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.69M 0.69M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -6.29M
Maximum Profit (Gold): $334.10M $440.12M n/a $106.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $334.10M $440.12M n/a $106.03M
Max Profit / Current MCap: 4.012 7.866 n/a 3.853
Max Profit Per Share (Gold): $4.29 $5.66 n/a $1.36
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.29 $5.66 n/a $1.36
Total Free Profit Per Share: $2.84 $4.68 n/a $1.83
FD MCap / Gold Eq.: $120.15 $80.74 n/a $-39.41
FD MCap / Silver Eq.: $1.34 $1.00 n/a $-0.34
FD MCap / Per Metal
as % Spot Price:		 5.38% 3.39% n/a -2.00%

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.     ×