You are here: Home > Companies > Sierra Metals Inc

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		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 ~$45.79M which is a fall of roughly 23% over the last eight 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.

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	$45.79M	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	$119.79M	10/18/1973
Cash Flow:	$10.82M	$9.02M	never
Cash Flow Multiple:	5.47	5.08	never
Net Debt to Cash Flow Ratio:	6.84	8.20	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) 24,009	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	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	$162.36M	n/a
	Total Maximum Profit:	$194.76M	$162.36M	n/a
	Max Profit / Current MCap:	3.290	3.545	n/a
	Max Profit Per Share (Gold):	n/a	n/a	n/a
	Max Profit Per Share (Silver):	$1.18	$0.98	n/a
	Total Max Profit Per Share:	$1.18	$0.98	n/a
	Total Free Profit Per Share:	$0.70	$0.61	n/a
	FD MCap / Gold Eq.:	$135.71	$105.96	n/a
	FD MCap / Silver Eq.:	$1.64	$1.27	n/a
	FD MCap / Per Metal as % Spot Price:	7.02%	5.65%	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	$227.30M	n/a
	Total Maximum Profit:	$272.66M	$227.30M	n/a
	Max Profit / Current MCap:	4.606	4.964	n/a
	Max Profit Per Share (Gold):	n/a	n/a	n/a
	Max Profit Per Share (Silver):	$1.65	$1.38	n/a
	Total Max Profit Per Share:	$1.65	$1.38	n/a
	Total Free Profit Per Share:	$1.17	$1.00	n/a
	FD MCap / Gold Eq.:	$96.94	$75.69	n/a
	FD MCap / Silver Eq.:	$1.17	$0.91	n/a
	FD MCap / Per Metal as % Spot Price:	5.02%	4.04%	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	$308.48M	n/a
	Total Maximum Profit:	$370.04M	$308.48M	n/a
	Max Profit / Current MCap:	6.251	6.736	n/a
	Max Profit Per Share (Gold):	n/a	n/a	n/a
	Max Profit Per Share (Silver):	$2.24	$1.87	n/a
	Total Max Profit Per Share:	$2.24	$1.87	n/a
	Total Free Profit Per Share:	$1.76	$1.49	n/a
	FD MCap / Gold Eq.:	$71.43	$55.77	n/a
	FD MCap / Silver Eq.:	$0.87	$0.67	n/a
	FD MCap / Per Metal as % Spot Price:	3.70%	2.97%	n/a

Sierra Metals Inc

Symbol Data

Description

General Details

Resource Data

Property

Profitability (by resource)

Future Valuation (Cash Flow & Totals)

Defaults

Sierra Metals Inc

Symbol Data

Description

Quick Links

General Details

Resource Data

Property

Profitability (by resource)

Future Valuation (Cash Flow & Totals)

Defaults