Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Category: Junior: Small Producer
Rating & Risk: Login to view
Serabi Mining Plc
www: www.serabigold.com     email: contact@serabigold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:SRB GBX
TSE:SBI CAD
OTCMKTS:SRBIF USD

Description

Serabi Mining Plc are a gold focused junior, small producer with one producing mine in Brazil and one mine in development in Brazil. Currently they produce roughly 40koz. of gold per year. They have approximately 0.9Moz. 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$31.88M which is a fall of roughly 51% over the last eleven months. As of 04/01/2018 they have ~C$8M debt and ~C$15.06M cash. They have 59M 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 04/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $65.71M $31.88M 06/20/2018 $-33.83M
Total Assets: $52.75M $51.19M 04/01/2018 $-1.56M
Total Liabilities: $17.84M $17.32M 04/01/2018 $-0.53M
Current Assets: $15.52M $15.06M 04/01/2018 $-0.46M
Current Liabilities: $13.96M $13.55M 04/01/2018 $-0.41M
Total Debt: $7.76M $7.53M 04/01/2018 $-0.23M
Cash: $15.52M $15.06M 04/01/2018 $-0.46M
Enterprise Value: $57.95M $24.35M 10/09/1970 $-33.60M
Cash Flow: $6.30M $6.19M never $-0.11M
Cash Flow Multiple: 10.43 5.15 never -5.28
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 04/01/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 04/01/2018 0.00%
Misc 04/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 1,175,000,000 58,750,000 06/20/2018 -1,116,250,000
Shares (FD): 1,210,000,000 60,500,000 06/20/2018 -1,149,500,000
Insider Ownership: n/a 60% 04/01/2018 60%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2013 04/01/2018 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
04/01/2018 0
Production (Silver Eq Oz.): (guess) 
3,241,835
(guess) 
3,353,299
04/01/2018 111,465
Initial CapEx (Outstanding): $18.00M
27.39% of Mkt.Cap
$18.00M
56.46% of Mkt.Cap
04/01/2018 $0.00M
Funding Option: n/a n/a 04/01/2018 n/a
Documentation: none PRODUCER 04/01/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/01/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.34M 0.34M 04/01/2018 0.00M
Measured & Indicated: 0.50M 0.50M 04/01/2018 0.00M
Inferred: 0.40M 0.40M 04/01/2018 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.31M 0.31M 04/01/2018 0.00M
Measured & Indicated: 0.43M 0.43M 04/01/2018 0.00M
Inferred: 0.18M 0.18M 04/01/2018 0.00M
Reserves & Resources: 0.61M 0.61M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
40,000oz.
(guess) 
40,000oz.
04/01/2018 0oz.
Cash Cost: $750 $750 04/01/2018 $0.00
Extra Operating Cost: $350 $350 04/01/2018 $0.00
Average Grade: 7.00 g/t 7.00 g/t 04/01/2018 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 04/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 0.75M 0.75M 04/01/2018 0.00M
Annual Production: 60,000oz. 60,000oz. 04/01/2018 0oz.
Cash Cost: $800 $800 04/01/2018 $0
Extra Operating Cost: $400 $400 04/01/2018 $0
SILVER 04/01/2018
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 04/01/2018 0.00M
Measured & Indicated: n/a n/a 04/01/2018 0.00M
Inferred: n/a n/a 04/01/2018 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 04/01/2018 0.00M
Measured & Indicated: n/a n/a 04/01/2018 0.00M
Inferred: n/a n/a 04/01/2018 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 04/01/2018 $0.00
Extra Operating Cost: n/a n/a 04/01/2018 $0.00
Average Grade: n/a n/a 04/01/2018 n/a
Recovery Rate: n/a n/a 04/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/01/2018 0.00M
Annual Production: n/a n/a 04/01/2018 n/a
Cash Cost: n/a n/a 04/01/2018 n/a
Extra Operating Cost: n/a n/a 04/01/2018 n/a

Property

Last Analysis Data  (04/01/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Tapajos Region, Brazil Jardin do Ouro 100% (guess) 53,000 Both 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.
Development Brazil, Brazil Coringa 100% (guess) n/a Open Pit show
350,000 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 Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Tapajos Region, Brazil Jardin do Ouro 100% (guess) 53,000 Both 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.
Development Brazil, Brazil Coringa 100% (guess) n/a Open Pit show
350,000 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
04/01/2018
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.): 0.34M 0.34M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.95M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.31M 0.31M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.87M
Maximum Profit (Gold): $49.29M $48.43M n/a $-0.85M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $49.29M $48.43M n/a $-0.85M
Max Profit / Current MCap: 0.750 1.519 n/a 0.769
Max Profit Per Share (Gold): $0.04 $0.80 n/a $0.76
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.80 n/a $0.76
Total Free Profit Per Share: $0.00 $0.10 n/a $0.10
FD Mkt. Cap / Gold Eq.: $210.06 $101.93 n/a $-108.14
FD Mkt. Cap / Silver Eq.: $2.59 $1.22 n/a $-1.38
FD Mkt. Cap / Per Metal
as % Spot Price:
15.85% 7.71% n/a -8.14%
Measured &
Indicated
04/01/2018
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 1.39M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.43M 0.43M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.20M
Maximum Profit (Gold): $67.84M $66.67M n/a $-1.18M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $67.84M $66.67M n/a $-1.18M
Max Profit / Current MCap: 1.032 2.091 n/a 1.059
Max Profit Per Share (Gold): $0.06 $1.10 n/a $1.05
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $1.10 n/a $1.05
Total Free Profit Per Share: $0.00 $0.40 n/a $0.40
FD Mkt. Cap / Gold Eq.: $152.61 $74.05 n/a $-78.56
FD Mkt. Cap / Silver Eq.: $1.88 $0.88 n/a $-1.00
FD Mkt. Cap / Per Metal
as % Spot Price:
11.52% 5.60% n/a -5.91%

Reserves &
Resources
04/01/2018
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.51M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.61M 0.61M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.71M
Maximum Profit (Gold): $96.84M $95.16M n/a $-1.68M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $96.84M $95.16M n/a $-1.68M
Max Profit / Current MCap: 1.474 2.985 n/a 1.511
Max Profit Per Share (Gold): $0.08 $1.57 n/a $1.49
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $1.57 n/a $1.49
Total Free Profit Per Share: $0.01 $0.87 n/a $0.86
FD Mkt. Cap / Gold Eq.: $106.92 $51.88 n/a $-55.04
FD Mkt. Cap / Silver Eq.: $1.32 $0.62 n/a $-0.70
FD Mkt. Cap / Per Metal
as % Spot Price:
8.07% 3.93% n/a -4.14%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.