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

Category: Emerging Major
Rating & Risk: Login to view
Sibanye-Stillwater
www: www.sibanyestillwater.com     email: info@sibanyestillwater.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:SBGL USD

Description

Sibanye-Stillwater are a gold focused emerging 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 110Moz. of gold in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~1522.54M which is a fall of roughly 4% over the last one weeks. As of 12/09/2018 they have ~1,976M debt and ~158.07M cash. They have 566M 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 12/09/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $1,579.14M $1,522.54M 12/09/2018 $-56.60M
Total Assets: $600.65M $600.65M 12/09/2018 $0.00M
Total Liabilities: $410.97M $410.97M 12/09/2018 $0.00M
Current Assets: $948.40M $948.40M 12/09/2018 $0.00M
Current Liabilities: $632.27M $632.27M 12/09/2018 $0.00M
Total Debt: $1,975.83M $1,975.83M 12/09/2018 $0.00M
Cash: $158.07M $158.07M 12/09/2018 $0.00M
Enterprise Value: $3,396.91M $3,340.31M 11/06/2075 $-56.60M
Cash Flow: $83.65M $96.77M never $13.13M
Cash Flow Multiple: 18.88 15.73 never -3.15
Net Debt to
Cash Flow Ratio:
21.73 18.78 never -2.95
Finance within 1 year: 12/09/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/09/2018 0.00%
Misc 12/09/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 566,000,000 566,000,000 12/09/2018 0
Shares (FD): 566,000,000 566,000,000 12/09/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/09/2018 n/a
Production (Gold Eq Oz.): (guess) 
2,500,000
(guess) 
2,500,000
12/09/2018 0
Production (Silver Eq Oz.): (guess) 
213,957,476
(guess) 
212,762,712
12/09/2018 -1,194,764
Initial CapEx (Outstanding): n/a n/a 12/09/2018 n/a
Funding Option: n/a n/a 12/09/2018 n/a
Documentation: none PRODUCER 12/09/2018 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 12/09/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 32.00M 32.00M 12/09/2018 0.00M
Measured & Indicated: 100.00M 100.00M 12/09/2018 0.00M
Inferred: 10.00M 10.00M 12/09/2018 0.00M
Reserves & Resources: 110.00M 110.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 28.80M 28.80M 12/09/2018 0.00M
Measured & Indicated: 77.76M 77.76M 12/09/2018 0.00M
Inferred: 4.50M 4.50M 12/09/2018 0.00M
Reserves & Resources: 82.26M 82.26M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,500,000oz.
(guess) 
2,500,000oz.
12/09/2018 0oz.
Cash Cost: $800 $800 12/09/2018 $0.00
Extra Operating Cost: $400 $400 12/09/2018 $0.00
Average Grade: 5.00 g/t 5.00 g/t 12/09/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 12/09/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 75.00M 75.00M 12/09/2018 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 12/09/2018 0oz.
Cash Cost: $850 $850 12/09/2018 $0
Extra Operating Cost: $400 $400 12/09/2018 $0
SILVER 12/09/2018
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 12/09/2018 0.00M
Measured & Indicated: n/a n/a 12/09/2018 0.00M
Inferred: n/a n/a 12/09/2018 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 12/09/2018 0.00M
Measured & Indicated: n/a n/a 12/09/2018 0.00M
Inferred: n/a n/a 12/09/2018 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 12/09/2018 $0.00
Extra Operating Cost: n/a n/a 12/09/2018 $0.00
Average Grade: n/a n/a 12/09/2018 n/a
Recovery Rate: n/a n/a 12/09/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/09/2018 0.00M
Annual Production: n/a n/a 12/09/2018 n/a
Cash Cost: n/a n/a 12/09/2018 n/a
Extra Operating Cost: n/a n/a 12/09/2018 n/a

Property

Last Analysis Data  (12/09/2018)
Stage Location Name Owned Type Au Ag Cu Notes
Production South Africa Beatrix 100% (guess) Underground show
1 of 3 producing mines.
Production South Africa Driefontein 100% (guess) Underground n/a
Production South Africa Kloof 100% (guess) Underground n/a
Development Free State Goldfield, South Africa Bloemhoek Gold 100% n/a n/a
Development Free State Goldfield, South Africa Bloemhoek Uranium 100% n/a n/a
Development Free State, South Africa De Bron Merriespruit Gold 100% n/a n/a
Exploration Montana, USA Stillwater 100% (guess) n/a show
Large platinum mine.
Exploration Witwatersrand Basin, South Africa Beisa North 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Beisa South 100% n/a n/a
Exploration Free State, South Africa De Bron Merriespruit Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Eldorado 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Hakkies Gold 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Hakkies Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Klerksdorp 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Potchefstroom 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Potchefstroom Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Robijn Gold 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Robijn Uranium 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production South Africa Beatrix 100% (guess) Underground show
1 of 3 producing mines.
Production South Africa Driefontein 100% (guess) Underground n/a
Production South Africa Kloof 100% (guess) Underground n/a
Development Free State Goldfield, South Africa Bloemhoek Gold 100% n/a n/a
Development Free State Goldfield, South Africa Bloemhoek Uranium 100% n/a n/a
Development Free State, South Africa De Bron Merriespruit Gold 100% n/a n/a
Exploration Montana, USA Stillwater 100% (guess) n/a show
Large platinum mine.
Exploration Witwatersrand Basin, South Africa Beisa North 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Beisa South 100% n/a n/a
Exploration Free State, South Africa De Bron Merriespruit Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Eldorado 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Hakkies Gold 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Hakkies Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Klerksdorp 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Potchefstroom 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Potchefstroom Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Robijn Gold 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Robijn Uranium 100% n/a n/a

Profitability (by resource)

Proven &
Probable
12/09/2018
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.): 32.00M 32.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -15.29M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 28.80M 28.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -13.76M
Maximum Profit (Gold): $481.82M $557.42M n/a $75.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $481.82M $557.42M n/a $75.60M
Max Profit / Current MCap: 0.305 0.366 n/a 0.061
Max Profit Per Share (Gold): $0.85 $0.98 n/a $0.13
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.85 $0.98 n/a $0.13
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $54.83 $52.87 n/a $-1.97
FD Mkt. Cap / Silver Eq.: $0.64 $0.62 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
4.39% 4.21% n/a -0.18%
Measured &
Indicated
12/09/2018
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.): 100.00M 100.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -47.79M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 77.76M 77.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -37.16M
Maximum Profit (Gold): $1,300.92M $1,505.04M n/a $204.12M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,300.92M $1,505.04M n/a $204.12M
Max Profit / Current MCap: 0.824 0.989 n/a 0.165
Max Profit Per Share (Gold): $2.30 $2.66 n/a $0.36
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.30 $2.66 n/a $0.36
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $20.31 $19.58 n/a $-0.73
FD Mkt. Cap / Silver Eq.: $0.24 $0.23 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
1.63% 1.56% n/a -0.07%

Reserves &
Resources
12/09/2018
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.): 110.00M 110.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -52.57M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 82.26M 82.26M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -39.31M
Maximum Profit (Gold): $1,376.21M $1,592.14M n/a $215.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,376.21M $1,592.14M n/a $215.93M
Max Profit / Current MCap: 0.871 1.046 n/a 0.174
Max Profit Per Share (Gold): $2.43 $2.81 n/a $0.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.43 $2.81 n/a $0.38
Total Free Profit Per Share: $0.00 $0.12 n/a $0.12
FD Mkt. Cap / Gold Eq.: $19.20 $18.51 n/a $-0.69
FD Mkt. Cap / Silver Eq.: $0.22 $0.22 n/a $-0.01
FD Mkt. Cap / Per Metal
as % Spot Price:
1.54% 1.47% n/a -0.06%

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.