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 with 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 ~$175.05M which is a rise of roughly 27% over the last nine 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 $175.05M 01/28/2025
MCap (OS): $135.38M $172.54M 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
Debt (Net): $73.00M $73.00M
Enterprise Value: $210.35M $248.05M 11/10/1977
Cash Flow: $12.72M $54.68M never
Cash Flow Multiple: 10.80 3.20 never
Net Debt to
Cash Flow Ratio:		 5.74 1.34 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 n/a 09/01/2025
Company Type: Mostly Silver Mostly Silver never
Group: Producer Producer never
Production ETA: n/a n/a 01/28/2025
Production (Gold Eq Oz.): (guess) 
21,959		 (guess) 
25,059		 01/28/2025
Production (Silver Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 01/28/2025
Development Phase: none Producer (Single Mine) 05/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 01/28/2025
Cash Flow Multiple: 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
MCap / Production (AuEq): $6,254.52 $6,985.50
EV / Production (AuEq): $9,578.83 $9,898.59
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%) $27.34 (53.25%)
MCap / Production (AgEq): $68.67 $87.53
EV / Production (AgEq): $105.17 $124.03
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
%		 NPV
$M		 IRR
%		 CapEx
$M		 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
%		 NPV
$M		 IRR
%		 CapEx
$M		 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 $984.24M n/a
Total Maximum Profit: $228.96M $984.24M n/a
Max Profit / Current MCap: 1.667 5.623 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.06 $4.58 n/a
Total Max Profit Per Share: $1.06 $4.58 n/a
Total Free Profit Per Share: $0.14 $3.44 n/a
FD MCap / Gold Eq.: $347.47 $388.08 n/a
FD MCap / Silver Eq.: $3.82 $4.86 n/a
FD MCap / Per Metal
as % Spot Price:		 12.57% 9.47% n/a
EV / Gold Eq.: $532.16 $549.92 n/a
EV / Silver Eq.: $5.84 $6.89 n/a
EV / Per Metal
as % Spot Price:		 19.25% 13.42% 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 $1,377.94M n/a
Total Maximum Profit: $320.54M $1,377.94M n/a
Max Profit / Current MCap: 2.334 7.872 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $1.49 $6.41 n/a
Total Max Profit Per Share: $1.49 $6.41 n/a
Total Free Profit Per Share: $0.57 $5.27 n/a
FD MCap / Gold Eq.: $248.20 $277.20 n/a
FD MCap / Silver Eq.: $2.73 $3.47 n/a
FD MCap / Per Metal
as % Spot Price:		 8.98% 6.77% n/a
EV / Gold Eq.: $380.11 $392.80 n/a
EV / Silver Eq.: $4.17 $4.92 n/a
EV / Per Metal
as % Spot Price:		 13.75% 9.59% 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 $1,870.06M n/a
Total Maximum Profit: $435.02M $1,870.06M n/a
Max Profit / Current MCap: 3.167 10.683 n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): $2.02 $8.70 n/a
Total Max Profit Per Share: $2.02 $8.70 n/a
Total Free Profit Per Share: $1.10 $7.56 n/a
FD MCap / Gold Eq.: $182.88 $204.25 n/a
FD MCap / Silver Eq.: $2.01 $2.56 n/a
FD MCap / Per Metal
as % Spot Price:		 6.61% 4.98% n/a
EV / Gold Eq.: $280.08 $289.43 n/a
EV / Silver Eq.: $3.08 $3.63 n/a
EV / Per Metal
as % Spot Price:		 10.13% 7.06% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults