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

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$67.69M which is a fall of roughly 11% over the last one weeks. As of 04/21/2025 they have no debt and ~C$2.17M 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
Change
Item Value Value Updated Value
MCap (FD): $76.15M $67.69M 04/21/2025 $-8.46M
Total Assets: $2.89M $2.89M 04/21/2025 $0.00M
Total Liabilities: $0.07M $0.07M 04/21/2025 $0.00M
Current Assets: $2.17M $2.17M 04/21/2025 $0.00M
Current Liabilities: $0.07M $0.07M 04/21/2025 $0.00M
Total Debt: $0.00M $0.00M 04/21/2025 $0.00M
Cash: $2.17M $2.17M 04/21/2025 $0.00M
Enterprise Value: $73.98M $65.52M 01/29/1972 $-8.46M
Cash Flow: $3.78M $3.70M never $-0.07M
Cash Flow Multiple: 20.17 18.28 never -1.89
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 04/21/2025 n/a
Misc 04/21/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 153,942,993 153,942,993 04/21/2025 0
Shares (FD): 167,032,942 167,032,942 04/21/2025 0
Insider Ownership: n/a 45% 04/21/2025 45%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a 03/01/2025 04/21/2025 n/a
Production (Gold Eq Oz.): (guess) 
7,516		 (guess) 
8,045		 04/21/2025 529
Production (Silver Eq Oz.): (guess) 
800,000		 (guess) 
800,000		 04/21/2025 0
Initial CapEx (Outstanding): n/a n/a 04/21/2025 n/a
Funding Option: n/a n/a 04/21/2025 n/a
Documentation: none PRODUCER 04/21/2025 n/a
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 09/15/2024 0
Cash Flow Multiplier: 10 10 04/21/2025 0.00

Resource Data

GOLD 04/21/2025
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 04/21/2025 0.00M
Measured & Indicated: n/a n/a 04/21/2025 0.00M
Inferred: n/a n/a 04/21/2025 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 04/21/2025 0.00M
Measured & Indicated: n/a n/a 04/21/2025 0.00M
Inferred: n/a n/a 04/21/2025 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 04/21/2025 $0.00
Extra Operating Cost: n/a n/a 04/21/2025 $0.00
Total: n/a n/a 04/21/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 04/21/2025 n/a
Open Pit (Avg): n/a n/a 04/01/2023 n/a
Recovery Rate: n/a n/a 04/21/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/21/2025 0.00M
Annual Production: n/a n/a 04/21/2025 n/a
Cash Cost: n/a n/a 04/21/2025 n/a
Extra Operating Cost: n/a n/a 04/21/2025 n/a
SILVER 04/21/2025
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 04/21/2025 0.00M
Measured & Indicated: 25.00M 25.00M 04/21/2025 0.00M
Inferred: 20.00M 20.00M 04/21/2025 0.00M
Reserves & Resources: 45.00M 45.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/21/2025 0.00M
Measured & Indicated: 16.00M 16.00M 04/21/2025 0.00M
Inferred: 8.00M 8.00M 04/21/2025 0.00M
Reserves & Resources: 24.00M 24.00M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
800,000oz.		 (guess) 
800,000oz.		 04/21/2025 0oz.
Cash Cost: $16.00 $16.00 04/21/2025 $0.00
Extra Operating Cost: $12.00 $12.00 04/21/2025 $0.00
Total: $28.00 $28.00 04/21/2025 $0.00
Margin (Free Cash Flow): $4.72 (14.43%) $4.63 (14.19%) $-0.09
G
R
A
D
E		 Underground (Avg): 180.00 g/t 180.00 g/t 04/21/2025 n/a
Open Pit (Avg): n/a n/a 04/15/2024 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 04/21/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 30.00M 30.00M 04/21/2025 0.00M
Annual Production: 1,500,000oz. 1,500,000oz. 04/21/2025 0oz.
Cash Cost: $18.00 $18.00 04/21/2025 $0.00
Extra Operating Cost: $12.00 $12.00 04/21/2025 $0.00

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
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 04/21/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.02M
Total (Silver Eq. Oz.): 25.00M 25.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.01M
Silver Eq. Oz.: 16.00M 16.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $75.52M $74.08M n/a $-1.44M
Total Maximum Profit: $75.52M $74.08M n/a $-1.44M
Max Profit / Current MCap: 0.992 1.094 n/a 0.103
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.45 $0.44 n/a $-0.01
Total Max Profit Per Share: $0.45 $0.44 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $506.61 $420.73 n/a $-85.88
FD MCap / Silver Eq.: $4.76 $4.23 n/a $-0.53
FD MCap / Per Metal
as % Spot Price:		 14.55% 12.97% n/a -1.58%

Reserves &
Resources		 04/21/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: 100.00% 100.00% n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.03M
Total (Silver Eq. Oz.): 45.00M 45.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.02M
Silver Eq. Oz.: 24.00M 24.00M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $113.28M $111.12M n/a $-2.16M
Total Maximum Profit: $113.28M $111.12M n/a $-2.16M
Max Profit / Current MCap: 1.488 1.642 n/a 0.154
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.68 $0.67 n/a $-0.01
Total Max Profit Per Share: $0.68 $0.67 n/a $-0.01
Total Free Profit Per Share: $0.05 $0.11 n/a $0.06
FD MCap / Gold Eq.: $337.74 $280.49 n/a $-57.25
FD MCap / Silver Eq.: $3.17 $2.82 n/a $-0.35
FD MCap / Per Metal
as % Spot Price:		 9.70% 8.64% n/a -1.05%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults