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

Sierra Metals Inc

www: www.sierrametals.ca   email: info@sierrametals.ca
Category: Junior: Near-term 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
TSE:SMT CAD
OTCMKTS:SMTSF USD

Description

Sierra Metals Inc are a silver focused junior near-term producer with three producing mines in Mexico and Peru and exploration properties. Currently they produce roughly 2.0Moz. of silver per year. They have approximately 100Moz. of silver in the reserves and resources category of which 60Moz. are in the measured and indicated category. They have a market capitalisation of ~$48.54M which is a fall of roughly 18% over the last four months. As of 01/23/2023 they have ~$87M debt and ~$13M cash. They have 164M shares outstanding and trade on the Toronto 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 01/23/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $59.20M $48.54M 01/23/2023
Total Assets: $400.00M $400.00M 01/23/2023
Total Liabilities: $200.00M $200.00M 01/23/2023
Current Assets: $80.00M $80.00M 01/23/2023
Current Liabilities: $63.00M $63.00M 01/23/2023
Total Debt: $87.00M $87.00M 01/23/2023
Cash: $13.00M $13.00M 01/23/2023
Enterprise Value: $133.20M $122.54M 11/19/1973
Cash Flow: $10.82M $10.86M never
Cash Flow Multiple: 5.47 4.47 never
Net Debt to
Cash Flow Ratio:		 6.84 6.81 never
Finance within 1 year: 01/23/2023
Misc 01/23/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 164,000,000 164,000,000 01/23/2023
Shares (FD): 165,000,000 165,000,000 01/23/2023
Insider Ownership: n/a n/a never
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 01/23/2023
Production (Gold Eq Oz.): (guess) 
24,235		 (guess) 
24,114		 01/23/2023
Production (Silver Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 01/23/2023
Initial CapEx (Outstanding): n/a n/a 01/23/2023
Funding Option: n/a n/a 01/23/2023
Documentation: none FS 04/19/2023
Future MCap Modifier: 0.1
Producer: Weak
 0.1
Producer: Weak
 04/24/2023
Cash Flow Multiplier: 5 4 04/19/2023

Resource Data

GOLD 01/23/2023
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 01/23/2023
Measured & Indicated: n/a n/a 01/23/2023
Inferred: n/a n/a 01/23/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/23/2023
Measured & Indicated: n/a n/a 01/23/2023
Inferred: n/a n/a 01/23/2023
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 01/23/2023
Extra Operating Cost: n/a n/a 01/23/2023
Average Grade: n/a n/a 01/23/2023
Recovery Rate: n/a n/a 01/23/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/23/2023
Annual Production: n/a n/a 01/23/2023
Cash Cost: n/a n/a 01/23/2023
Extra Operating Cost: n/a n/a 01/23/2023
SILVER 01/23/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 40.00M 40.00M 01/23/2023
Measured & Indicated: 60.00M 60.00M 01/23/2023
Inferred: 40.00M 40.00M 01/23/2023
Reserves & Resources: 100.00M 100.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 36.00M 36.00M 01/23/2023
Measured & Indicated: 50.40M 50.40M 01/23/2023
Inferred: 18.00M 18.00M 01/23/2023
Reserves & Resources: 68.40M 68.40M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 (guess) 
2,000,000oz.		 01/23/2023
Cash Cost: $10.00 $10.00 01/23/2023
Extra Operating Cost: $8.00 $8.00 01/23/2023
Average Grade: 50.00 g/t 50.00 g/t 01/23/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/19/2023
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 01/23/2023
Annual Production: 4,000,000oz. 4,000,000oz. 01/23/2023
Cash Cost: $5.00 $10.00 04/19/2023
Extra Operating Cost: $5.00 $10.00 04/19/2023

Property

Last Analysis Data  (01/23/2023)
Stage Name Owned Au Ag Cu
Prod Bolivar 100%
Prod Cusi Silver 100%
Exp Arechuyvo 100%
Exp Bacerac 100%
Exp Batopilas 100%
Exp Corralitos 100%
Exp East Durango 100%
Exp Maguarichic 70%
Exp Melchor Ocampo 100%
Exp Moris 100%
Exp Oribo 0%
Prod Yauricocha 81%
Exp Peru exploration 81%
Current Data
Stage Name Owned Au Ag Cu
Prod Bolivar 100%
Prod Cusi Silver 100%
Exp Arechuyvo 100%
Exp Bacerac 100%
Exp Batopilas 100%
Exp Corralitos 100%
Exp East Durango 100%
Exp Maguarichic 70%
Exp Melchor Ocampo 100%
Exp Moris 100%
Exp Oribo 0%
Prod Yauricocha 81%
Exp Peru exploration 81%

Profitability (by resource)

Proven &
Probable		 01/23/2023
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.): 40.00M 40.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 36.00M 36.00M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $194.76M $195.48M n/a
Total Maximum Profit: $194.76M $195.48M n/a
Max Profit / Current MCap: 3.290 4.027 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.18 $1.18 n/a
Total Max Profit Per Share: $1.18 $1.18 n/a
Total Free Profit Per Share: $0.70 $0.79 n/a
FD MCap / Gold Eq.: $135.71 $111.83 n/a
FD MCap / Silver Eq.: $1.64 $1.35 n/a
FD MCap / Per Metal
as % Spot Price:		 7.02% 5.75% n/a
Measured &
Indicated		 01/23/2023
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.): 60.00M 60.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 50.40M 50.40M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $272.66M $273.67M n/a
Total Maximum Profit: $272.66M $273.67M n/a
Max Profit / Current MCap: 4.606 5.638 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.65 $1.66 n/a
Total Max Profit Per Share: $1.65 $1.66 n/a
Total Free Profit Per Share: $1.17 $1.26 n/a
FD MCap / Gold Eq.: $96.94 $79.88 n/a
FD MCap / Silver Eq.: $1.17 $0.96 n/a
FD MCap / Per Metal
as % Spot Price:		 5.02% 4.11% n/a

Reserves &
Resources		 01/23/2023
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.): 100.00M 100.00M n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: 68.40M 68.40M n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): $370.04M $371.41M n/a
Total Maximum Profit: $370.04M $371.41M n/a
Max Profit / Current MCap: 6.251 7.652 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $2.24 $2.25 n/a
Total Max Profit Per Share: $2.24 $2.25 n/a
Total Free Profit Per Share: $1.76 $1.86 n/a
FD MCap / Gold Eq.: $71.43 $58.86 n/a
FD MCap / Silver Eq.: $0.87 $0.71 n/a
FD MCap / Per Metal
as % Spot Price:		 3.70% 3.03% 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.     ×