Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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.
Quick Links
Login to access
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:
0.1Producer: Weak
0.1Producer: 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
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
01/23/2023 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)
Defaults
Defaults
01/23/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
USD 1.0000
USD 1.0000
06/05/2023
Spot Gold:
$1,931.90
$1,943.30
06/05/2023
Spot Silver:
$23.41
$23.43
06/05/2023
Gold:Silver Ratio:
82.52
82.94
06/05/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: