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
TSE:SBI CAD
LON:SRB GBX
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$28.28M which is a fall of roughly 57% over the last nine months. As of 04/01/2018 they have ~C$8M debt and ~C$15.58M 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 $28.28M 06/20/2018 $-37.42M
Total Assets: $52.75M $52.98M 04/01/2018 $0.23M
Total Liabilities: $17.84M $17.92M 04/01/2018 $0.08M
Current Assets: $15.52M $15.58M 04/01/2018 $0.07M
Current Liabilities: $13.96M $14.03M 04/01/2018 $0.06M
Total Debt: $7.76M $7.79M 04/01/2018 $0.03M
Cash: $15.52M $15.58M 04/01/2018 $0.07M
Enterprise Value: $57.95M $20.49M 08/26/1970 $-37.46M
Cash Flow: $6.30M $4.36M never $-1.95M
Cash Flow Multiple: 10.43 6.49 never -3.93
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) 
3,402,710
04/01/2018 160,875
Initial CapEx (Outstanding): $18.00M
27.39% of Mkt.Cap
$18.00M
63.64% 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 1.37M
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 1.26M
Maximum Profit (Gold): $49.29M $34.07M n/a $-15.22M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $49.29M $34.07M n/a $-15.22M
Max Profit / Current MCap: 0.750 1.205 n/a 0.454
Max Profit Per Share (Gold): $0.04 $0.56 n/a $0.52
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.04 $0.56 n/a $0.52
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $210.06 $90.42 n/a $-119.64
FD Mkt. Cap / Silver Eq.: $2.59 $1.06 n/a $-1.53
FD Mkt. Cap / Per Metal
as % Spot Price:
15.85% 7.20% n/a -8.65%
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 2.01M
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 1.73M
Maximum Profit (Gold): $67.84M $46.90M n/a $-20.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $67.84M $46.90M n/a $-20.95M
Max Profit / Current MCap: 1.032 1.658 n/a 0.626
Max Profit Per Share (Gold): $0.06 $0.78 n/a $0.72
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.06 $0.78 n/a $0.72
Total Free Profit Per Share: $0.00 $0.18 n/a $0.18
FD Mkt. Cap / Gold Eq.: $152.61 $65.69 n/a $-86.92
FD Mkt. Cap / Silver Eq.: $1.88 $0.77 n/a $-1.11
FD Mkt. Cap / Per Metal
as % Spot Price:
11.52% 5.23% n/a -6.29%

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 3.62M
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 2.47M
Maximum Profit (Gold): $96.84M $66.94M n/a $-29.90M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $96.84M $66.94M n/a $-29.90M
Max Profit / Current MCap: 1.474 2.367 n/a 0.893
Max Profit Per Share (Gold): $0.08 $1.11 n/a $1.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $1.11 n/a $1.03
Total Free Profit Per Share: $0.01 $0.51 n/a $0.50
FD Mkt. Cap / Gold Eq.: $106.92 $46.02 n/a $-60.90
FD Mkt. Cap / Silver Eq.: $1.32 $0.54 n/a $-0.78
FD Mkt. Cap / Per Metal
as % Spot Price:
8.07% 3.67% n/a -4.40%

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.