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

Sierra Metals Inc

www: www.sierrametals.com/home/default.aspx   email: info@sierrametals.com
Category: Junior: Emerging Mid-tier 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, emerging mid-tier 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 ~$182.07M which is a rise of roughly 33% over the last five months. As of 01/28/2025 they have ~$95M debt and ~$22M cash. They have 212M 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 01/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $137.35M $182.07M 01/28/2025
Total Assets: $400.00M $400.00M 01/28/2025
Total Liabilities: $200.00M $200.00M 01/28/2025
Current Assets: $80.00M $80.00M 01/28/2025
Current Liabilities: $63.00M $63.00M 01/28/2025
Total Debt: $95.00M $95.00M 01/28/2025
Cash: $22.00M $22.00M 01/28/2025
Enterprise Value: $210.35M $255.07M 01/30/1978
Cash Flow: $12.72M $24.54M never
Cash Flow Multiple: 10.80 7.42 never
Net Debt to
Cash Flow Ratio:		 5.74 2.97 never
Finance within 1 year: 01/28/2025
Misc 01/28/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 211,920,720 211,920,720 01/28/2025
Shares (FD): 215,000,000 215,000,000 01/28/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a 1.9% 05/01/2025
Company Type: Mostly Silver Mostly Silver never
Production ETA: n/a n/a 01/28/2025
Production (Gold Eq Oz.): (guess) 
21,959		 (guess) 
21,375		 01/28/2025
Production (Silver Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 01/28/2025
Initial CapEx (Outstanding): n/a n/a 01/28/2025
Funding Option: n/a n/a 01/28/2025
Documentation: none PRODUCER 05/01/2025
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 01/28/2025
Cash Flow Multiplier: 8 8 01/28/2025

Resource Data

GOLD 01/28/2025
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 01/28/2025
Measured & Indicated: n/a n/a 01/28/2025
Inferred: n/a n/a 01/28/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/28/2025
Measured & Indicated: n/a n/a 01/28/2025
Inferred: n/a n/a 01/28/2025
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 01/28/2025
Extra Operating Cost: n/a n/a 01/28/2025
Total: n/a n/a 01/28/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/28/2025
Open Pit (Avg): n/a n/a 01/25/2024
Recovery Rate: n/a n/a 01/28/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/28/2025
Annual Production: n/a n/a 01/28/2025
Cash Cost: n/a n/a 01/28/2025
Extra Operating Cost: n/a n/a 01/28/2025
SILVER 01/28/2025
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 01/28/2025
Measured & Indicated: 60.00M 60.00M 01/28/2025
Inferred: 40.00M 40.00M 01/28/2025
Reserves & Resources: 100.00M 100.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 36.00M 36.00M 01/28/2025
Measured & Indicated: 50.40M 50.40M 01/28/2025
Inferred: 18.00M 18.00M 01/28/2025
Reserves & Resources: 68.40M 68.40M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 (guess) 
2,000,000oz.		 01/28/2025
Cash Cost: $14.00 $14.00 01/28/2025
Extra Operating Cost: $10.00 $10.00 01/28/2025
Total: $24.00 $24.00 01/28/2025
Margin (Free Cash Flow): $6.36 (20.95%) $12.27 (33.83%)
G
R
A
D
E		 Underground (Avg): n/a n/a 01/28/2025
Open Pit (Avg): n/a 50.00 g/t 03/25/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/01/2025
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 01/28/2025
Annual Production: 2,500,000oz. 2,500,000oz. 01/28/2025
Cash Cost: $18.00 $18.00 01/28/2025
Extra Operating Cost: $10.00 $10.00 01/28/2025

Property

Last Analysis Data  (01/28/2025)
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		 01/28/2025
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.): 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): $228.96M $441.72M n/a
Total Maximum Profit: $228.96M $441.72M n/a
Max Profit / Current MCap: 1.667 2.426 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.06 $2.05 n/a
Total Max Profit Per Share: $1.06 $2.05 n/a
Total Free Profit Per Share: $0.14 $0.90 n/a
FD MCap / Gold Eq.: $347.47 $473.21 n/a
FD MCap / Silver Eq.: $3.82 $5.06 n/a
FD MCap / Per Metal
as % Spot Price:		 12.57% 13.94% n/a
Measured &
Indicated		 01/28/2025
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.): 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): $320.54M $618.41M n/a
Total Maximum Profit: $320.54M $618.41M n/a
Max Profit / Current MCap: 2.334 3.397 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.49 $2.88 n/a
Total Max Profit Per Share: $1.49 $2.88 n/a
Total Free Profit Per Share: $0.57 $1.73 n/a
FD MCap / Gold Eq.: $248.20 $338.01 n/a
FD MCap / Silver Eq.: $2.73 $3.61 n/a
FD MCap / Per Metal
as % Spot Price:		 8.98% 9.96% n/a

Reserves &
Resources		 01/28/2025
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.): 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): $435.02M $839.27M n/a
Total Maximum Profit: $435.02M $839.27M n/a
Max Profit / Current MCap: 3.167 4.610 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $2.02 $3.90 n/a
Total Max Profit Per Share: $2.02 $3.90 n/a
Total Free Profit Per Share: $1.10 $2.75 n/a
FD MCap / Gold Eq.: $182.88 $249.06 n/a
FD MCap / Silver Eq.: $2.01 $2.66 n/a
FD MCap / Per Metal
as % Spot Price:		 6.61% 7.34% 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.     ×