Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
NYSEAMERICAN:SMTS
USD
TSE:SMT
CAD
Description
Sierra Metals Inc are a silver focused mid-tier producer with three producing mines in Mexico and Peru and exploration properties. Currently they produce roughly 4.0Moz. of silver per year. They have approximately 115Moz. of silver in the reserves and resources category of which 75Moz. are in the measured and indicated category. They have a market capitalisation of ~$146.75M which is a fall of roughly 26% over the last four months. As of 01/24/2022 they have ~$87M debt and ~$58M cash. They have 163M shares outstanding and trade on the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
01/24/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$199.30M
$146.75M
01/24/2022
$-52.56M
Total Assets:
$430.00M
$430.00M
01/24/2022
$0.00M
Total Liabilities:
$200.00M
$200.00M
01/24/2022
$0.00M
Current Assets:
$126.00M
$126.00M
01/24/2022
$0.00M
Current Liabilities:
$63.00M
$63.00M
01/24/2022
$0.00M
Total Debt:
$87.00M
$87.00M
01/24/2022
$0.00M
Cash:
$58.00M
$58.00M
01/24/2022
$0.00M
Enterprise Value:
$228.30M
$175.75M
07/27/1975
$-52.56M
Cash Flow:
$16.24M
$10.42M
never
$-5.82M
Cash Flow Multiple:
12.27
14.09
never
1.82
Net Debt to Cash Flow Ratio:
1.79
2.78
never
1.00
Finance within 1 year:
01/24/2022
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
01/24/2022
0.00%
Misc
01/24/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
163,428,000
163,428,000
01/24/2022
0
Shares (FD):
164,636,000
164,636,000
01/24/2022
0
Insider Ownership:
n/a
n/a
never
n/a
Company Type:
Mostly Silver
Mostly Silver
never
n/a
Production ETA:
n/a
n/a
01/24/2022
n/a
Production (Gold Eq Oz.):
(guess) 51,691
(guess) 47,556
01/24/2022
-4,135
Production (Silver Eq Oz.) :
(guess) 4,000,000
(guess) 4,000,000
01/24/2022
0
Initial CapEx (Outstanding):
n/a
n/a
01/24/2022
n/a
Funding Option:
n/a
n/a
01/24/2022
n/a
Documentation:
none
PRODUCER
01/24/2022
n/a
Value Adjustment:
-10%
-10%
never
0%
Resource Data
GOLD
01/24/2022 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
01/24/2022
0.00M
Measured & Indicated:
n/a
n/a
01/24/2022
0.00M
Inferred:
n/a
n/a
01/24/2022
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
01/24/2022
0.00M
Measured & Indicated:
n/a
n/a
01/24/2022
0.00M
Inferred:
n/a
n/a
01/24/2022
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
01/24/2022
$0.00
Extra Operating Cost:
n/a
n/a
01/24/2022
$0.00
Average Grade:
n/a
n/a
01/24/2022
n/a
Recovery Rate:
n/a
n/a
01/24/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
01/24/2022
0.00M
Annual Production:
n/a
n/a
01/24/2022
n/a
Cash Cost:
n/a
n/a
01/24/2022
n/a
Extra Operating Cost:
n/a
n/a
01/24/2022
n/a
SILVER
01/24/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
40.00M
40.00M
01/24/2022
0.00M
Measured & Indicated:
75.00M
75.00M
01/24/2022
0.00M
Inferred:
40.00M
40.00M
01/24/2022
0.00M
Reserves & Resources:
115.00M
115.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
36.00M
36.00M
01/24/2022
0.00M
Measured & Indicated:
61.20M
61.20M
01/24/2022
0.00M
Inferred:
18.00M
18.00M
01/24/2022
0.00M
Reserves & Resources:
79.20M
79.20M
never
0.00M
C U R R E N T
Annual Production:
(guess) 4,000,000oz.
(guess) 4,000,000oz.
01/24/2022
0oz.
Cash Cost:
$10.00
$10.00
01/24/2022
$0.00
Extra Operating Cost:
$8.00
$8.00
01/24/2022
$0.00
Average Grade:
50.00 g/t
50.00 g/t
01/24/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
01/24/2022
0.00%
F U T U R E
Proven & Probable:
80.00M
80.00M
01/24/2022
0.00M
Annual Production:
4,000,000oz.
4,000,000oz.
01/24/2022
0oz.
Cash Cost:
$5.00
$5.00
01/24/2022
$0.00
Extra Operating Cost:
$5.00
$5.00
01/24/2022
$0.00
Property
Last Analysis Data (01/24/2022)
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Guazapares , Mexico
Bolivar
100%
n/a
Production
Chihuahua , Mexico
Cusi Silver
100%
n/a
Exploration
Chihuahua State , Mexico
Arechuyvo
100%
n/a
Exploration
Sonora State , Mexico
Bacerac
100%
n/a
Exploration
Chihuahua State , Mexico
Batopilas
100%
n/a
Exploration
Chihuahua State , Mexico
Corralitos
100%
n/a
Exploration
Durango State , Mexico
East Durango
100%
n/a
Exploration
Mexico
Maguarichic
70%
n/a
Exploration
Mexico
Melchor Ocampo
100%
n/a
Exploration
Chihuahua State , Mexico
Moris
100%
n/a
Exploration
Chihuahua State , Mexico
Oribo
0%
n/a
Production
Peru
Yauricocha
81%
n/a
Exploration
Peru
Peru exploration
81%
n/a
Current Data
Stage
Location
Name
Owned
Type
Au
Ag
Cu
Production
Guazapares , Mexico
Bolivar
100%
n/a
Production
Chihuahua , Mexico
Cusi Silver
100%
n/a
Exploration
Chihuahua State , Mexico
Arechuyvo
100%
n/a
Exploration
Sonora State , Mexico
Bacerac
100%
n/a
Exploration
Chihuahua State , Mexico
Batopilas
100%
n/a
Exploration
Chihuahua State , Mexico
Corralitos
100%
n/a
Exploration
Durango State , Mexico
East Durango
100%
n/a
Exploration
Mexico
Maguarichic
70%
n/a
Exploration
Mexico
Melchor Ocampo
100%
n/a
Exploration
Chihuahua State , Mexico
Moris
100%
n/a
Exploration
Chihuahua State , Mexico
Oribo
0%
n/a
Production
Peru
Yauricocha
81%
n/a
Exploration
Peru
Peru exploration
81%
n/a
Profitability (by resource)
Proven & Probable
01/24/2022 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
-0.04M
Total (Silver Eq. Oz.):
40.00M
40.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.04M
Silver Eq. Oz.:
36.00M
36.00M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$131.54M
$84.37M
n/a
$-47.17M
Total Maximum Profit:
$131.54M
$84.37M
n/a
$-47.17M
Max Profit / Current MCap:
0.660
0.575
n/a
-0.085
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$0.80
$0.51
n/a
$-0.29
Total Max Profit Per Share:
$0.80
$0.51
n/a
$-0.29
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$428.40
$342.86
n/a
$-85.54
FD Mkt. Cap / Silver Eq.:
$5.54
$4.08
n/a
$-1.46
FD Mkt. Cap / Per Metal as % Spot Price:
23.26%
18.77%
n/a
-4.49%
Measured & Indicated
01/24/2022 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
-0.08M
Total (Silver Eq. Oz.):
75.00M
75.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.06M
Silver Eq. Oz.:
61.20M
61.20M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$223.62M
$143.43M
n/a
$-80.20M
Total Maximum Profit:
$223.62M
$143.43M
n/a
$-80.20M
Max Profit / Current MCap:
1.122
0.977
n/a
-0.145
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.36
$0.87
n/a
$-0.49
Total Max Profit Per Share:
$1.36
$0.87
n/a
$-0.49
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$252.00
$201.68
n/a
$-50.32
FD Mkt. Cap / Silver Eq.:
$3.26
$2.40
n/a
$-0.86
FD Mkt. Cap / Per Metal as % Spot Price:
13.68%
11.04%
n/a
-2.64%
Reserves & Resources
01/24/2022 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
-0.12M
Total (Silver Eq. Oz.):
115.00M
115.00M
n/a
0.00M
P L A U S I B L E
Gold Eq. Oz.:
n/a
n/a
n/a
-0.08M
Silver Eq. Oz.:
79.20M
79.20M
n/a
0.00M
Maximum Profit (Gold):
n/a
n/a
n/a
$0.00M
Maximum Profit (Silver):
$289.40M
$185.61M
n/a
$-103.78M
Total Maximum Profit:
$289.40M
$185.61M
n/a
$-103.78M
Max Profit / Current MCap:
1.452
1.265
n/a
-0.187
Max Profit Per Share (Gold):
n/a
n/a
n/a
$0.00
Max Profit Per Share (Silver):
$1.76
$1.13
n/a
$-0.63
Total Max Profit Per Share:
$1.76
$1.13
n/a
$-0.63
Total Free Profit Per Share:
$0.23
$0.00
n/a
$-0.23
FD Mkt. Cap / Gold Eq.:
$194.73
$155.85
n/a
$-38.88
FD Mkt. Cap / Silver Eq.:
$2.52
$1.85
n/a
$-0.66
FD Mkt. Cap / Per Metal as % Spot Price:
10.57%
8.53%
n/a
-2.04%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
01/24/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
05/17/2022
Spot Gold:
$1,841.70
$1,826.90
05/17/2022
$-14.80
Spot Silver:
$23.80
$21.72
05/17/2022
$-2.08
Gold:Silver Ratio:
77.38
84.11
05/17/2022
6.73
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: