Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Sierra Madre Gold and Silver Ltd

www: sierramadregoldandsilver.com   email: investor@sierramadregoldandsilver.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:SM CAD
OTCMKTS:SMDRF USD

Description

Sierra Madre Gold and Silver Ltd are a silver focused junior, small producer with one producing mine in Mexico and two exploration properties. Currently they produce roughly 800koz. of silver per year. They have approximately 45Moz. of silver in the reserves and resources category of which 25Moz. are in the measured and indicated category. They have a market capitalisation of ~C$91.02M which is a rise of roughly 20% over the last two months. As of 04/21/2025 they have no debt and ~C$2.21M cash. They have 154M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 04/21/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $76.15M $91.02M 04/21/2025
Total Assets: $2.89M $2.95M 04/21/2025
Total Liabilities: $0.07M $0.07M 04/21/2025
Current Assets: $2.17M $2.21M 04/21/2025
Current Liabilities: $0.07M $0.07M 04/21/2025
Total Debt: $0.00M $0.00M 04/21/2025
Cash: $2.17M $2.21M 04/21/2025
Enterprise Value: $73.98M $88.81M 10/24/1972
Cash Flow: $3.78M $6.58M never
Cash Flow Multiple: 20.17 13.84 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 04/21/2025
Misc 04/21/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 153,942,993 153,942,993 04/21/2025
Shares (FD): 167,032,942 167,032,942 04/21/2025
Insider Ownership: n/a 45% 04/21/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a 03/01/2025 04/21/2025
Production (Gold Eq Oz.): (guess) 
7,516		 (guess) 
8,549		 04/21/2025
Production (Silver Eq Oz.): (guess) 
800,000		 (guess) 
800,000		 04/21/2025
Initial CapEx (Outstanding): n/a n/a 04/21/2025
Funding Option: n/a n/a 04/21/2025
Documentation: none PRODUCER 04/21/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 09/15/2024
Cash Flow Multiplier: 10 10 04/21/2025

Resource Data

GOLD 04/21/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/21/2025
Measured & Indicated: n/a n/a 04/21/2025
Inferred: n/a n/a 04/21/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/21/2025
Measured & Indicated: n/a n/a 04/21/2025
Inferred: n/a n/a 04/21/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/21/2025
Extra Operating Cost: n/a n/a 04/21/2025
Total: n/a n/a 04/21/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/21/2025
Open Pit (Avg): n/a n/a 04/01/2023
Recovery Rate: n/a n/a 04/21/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/21/2025
Annual Production: n/a n/a 04/21/2025
Cash Cost: n/a n/a 04/21/2025
Extra Operating Cost: n/a n/a 04/21/2025
SILVER 04/21/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/21/2025
Measured & Indicated: 25.00M 25.00M 04/21/2025
Inferred: 20.00M 20.00M 04/21/2025
Reserves & Resources: 45.00M 45.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/21/2025
Measured & Indicated: 16.00M 16.00M 04/21/2025
Inferred: 8.00M 8.00M 04/21/2025
Reserves & Resources: 24.00M 24.00M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
800,000oz.		 (guess) 
800,000oz.		 04/21/2025
Cash Cost: $16.00 $16.00 04/21/2025
Extra Operating Cost: $12.00 $12.00 04/21/2025
Total: $28.00 $28.00 04/21/2025
Margin (Free Cash Flow): $4.72 (14.43%) $8.22 (22.69%)
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 04/21/2025
Open Pit (Avg): n/a n/a 04/15/2024
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/21/2025
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 04/21/2025
Annual Production: 1,500,000oz. 1,500,000oz. 04/21/2025
Cash Cost: $18.00 $18.00 04/21/2025
Extra Operating Cost: $12.00 $12.00 04/21/2025

Property

Last Analysis Data  (04/21/2025)
Stage Name Owned Au Ag Cu Notes
Prod La Guitarra 100% show
On care and maintenance as of Oct 2022
Exp La Tigra 100% show
Early exploration
Exp Tepic 100% show
10 million oz of AGEQ (including gold) at 180 gpt.

Potential mine.
Total Land Package Size (ha): 2,930  
Current Data
Stage Name Owned Au Ag Cu Notes
Prod La Guitarra 100% show
On care and maintenance as of Oct 2022
Exp La Tigra 100% show
Early exploration
Exp Tepic 100% show
10 million oz of AGEQ (including gold) at 180 gpt.

Potential mine.
Total Land Package Size (ha): 2,930  

Profitability (by resource)

Proven &
Probable		 04/21/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 04/21/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 25.00M 25.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 16.00M 16.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $75.52M $131.52M n/a
Total Maximum Profit: $75.52M $131.52M n/a
Max Profit / Current MCap: 0.992 1.445 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.45 $0.79 n/a
Total Max Profit Per Share: $0.45 $0.79 n/a
Total Free Profit Per Share: $0.00 $0.05 n/a
FD MCap / Gold Eq.: $506.61 $532.32 n/a
FD MCap / Silver Eq.: $4.76 $5.69 n/a
FD MCap / Per Metal
as % Spot Price:		 14.55% 15.71% n/a

Reserves &
Resources		 04/21/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: 100.00% 100.00% n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): 45.00M 45.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 24.00M 24.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $113.28M $197.28M n/a
Total Maximum Profit: $113.28M $197.28M n/a
Max Profit / Current MCap: 1.488 2.167 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $0.68 $1.18 n/a
Total Max Profit Per Share: $0.68 $1.18 n/a
Total Free Profit Per Share: $0.05 $0.44 n/a
FD MCap / Gold Eq.: $337.74 $354.88 n/a
FD MCap / Silver Eq.: $3.17 $3.79 n/a
FD MCap / Per Metal
as % Spot Price:		 9.70% 10.47% n/a

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.     ×