Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Sierra Metals Inc

www: www.sierrametals.ca   email: info@sierrametals.ca
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:SMT CAD
NYSEAMERICAN:SMTS USD

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 5.0Moz. of silver per year. They have approximately 120Moz. of silver in the reserves and resources category of which 85Moz. are in the measured and indicated category. They have a market capitalisation of ~$123.78M which is a fall of roughly 53% over the last four months. As of 01/20/2020 they have ~$99M debt and ~$40M cash. They have 163M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/20/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $264.68M $123.78M 01/20/2020 $-140.91M
Total Assets: $401.00M $401.00M 01/20/2020 $0.00M
Total Liabilities: $195.00M $195.00M 01/20/2020 $0.00M
Current Assets: $102.00M $102.00M 01/20/2020 $0.00M
Current Liabilities: $51.00M $51.00M 01/20/2020 $0.00M
Total Debt: $99.00M $99.00M 01/20/2020 $0.00M
Cash: $40.00M $40.00M 01/20/2020 $0.00M
Enterprise Value: $323.68M $182.78M 10/17/1975 $-140.91M
Cash Flow: $21.14M $18.87M never $-2.28M
Cash Flow Multiple: 12.52 6.56 never -5.96
Net Debt to
Cash Flow Ratio:		 2.79 3.13 never 0.34
Finance within 1 year: 01/20/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/20/2020 0.00%
Misc 01/20/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 162,636,000 162,636,000 01/20/2020 0
Shares (FD): 164,636,000 164,636,000 01/20/2020 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 01/20/2020 n/a
Production (Gold Eq Oz.): (guess) 
57,783		 (guess) 
50,388		 01/20/2020 -7,395
Production (Silver Eq Oz.): (guess) 
5,000,000		 (guess) 
5,000,000		 01/20/2020 0
Initial CapEx (Outstanding): n/a n/a 01/20/2020 n/a
Funding Option: n/a n/a 01/20/2020 n/a
Documentation: none PRODUCER 01/20/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/20/2020
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 01/20/2020 0.00M
Measured & Indicated: n/a n/a 01/20/2020 0.00M
Inferred: n/a n/a 01/20/2020 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 01/20/2020 0.00M
Measured & Indicated: n/a n/a 01/20/2020 0.00M
Inferred: n/a n/a 01/20/2020 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 01/20/2020 $0.00
Extra Operating Cost: n/a n/a 01/20/2020 $0.00
Average Grade: n/a n/a 01/20/2020 n/a
Recovery Rate: n/a n/a 01/20/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/20/2020 0.00M
Annual Production: n/a n/a 01/20/2020 n/a
Cash Cost: n/a n/a 01/20/2020 n/a
Extra Operating Cost: n/a n/a 01/20/2020 n/a
SILVER 01/20/2020
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 01/20/2020 0.00M
Measured & Indicated: 85.00M 85.00M 01/20/2020 0.00M
Inferred: 35.00M 35.00M 01/20/2020 0.00M
Reserves & Resources: 120.00M 120.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 36.00M 36.00M 01/20/2020 0.00M
Measured & Indicated: 68.40M 68.40M 01/20/2020 0.00M
Inferred: 15.75M 15.75M 01/20/2020 0.00M
Reserves & Resources: 84.15M 84.15M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,000,000oz.		 (guess) 
5,000,000oz.		 01/20/2020 0oz.
Cash Cost: $7 $7 01/20/2020 $0.00
Extra Operating Cost: $5 $5 01/20/2020 $0.00
Average Grade: 100.00 g/t 100.00 g/t 01/20/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/20/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 01/20/2020 0.00M
Annual Production: 6,000,000oz. 6,000,000oz. 01/20/2020 0oz.
Cash Cost: $9 $9 01/20/2020 $0
Extra Operating Cost: $6 $6 01/20/2020 $0

Property

Last Analysis Data  (01/20/2020)
Stage Location Name Owned Type Au Ag Cu
Production Bolivar 100% n/a
Production Chihuahua, Mexico Cusi Silver 100% n/a
Production Peru Yauricocha 81% 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
Exploration Peru Peru exploration 81% n/a
Current Data
Stage Location Name Owned Type Au Ag Cu
Production 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		 01/20/2020
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 -0.06M
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 -0.05M
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): $152.21M $135.83M n/a $-16.38M
Total Maximum Profit: $152.21M $135.83M n/a $-16.38M
Max Profit / Current MCap: 0.575 1.097 n/a 0.522
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $0.92 $0.83 n/a $-0.10
Total Max Profit Per Share: $0.92 $0.83 n/a $-0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $636.20 $341.17 n/a $-295.02
FD Mkt. Cap / Silver Eq.: $7.35 $3.44 n/a $-3.91
FD Mkt. Cap / Per Metal
as % Spot Price:		 40.76% 19.77% n/a -20.98%
Measured &
Indicated		 01/20/2020
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 -0.13M
Total (Silver Eq. Oz.): 85.00M 85.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.10M
Silver Eq. Oz.: 68.40M 68.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $289.20M $258.07M n/a $-31.12M
Total Maximum Profit: $289.20M $258.07M n/a $-31.12M
Max Profit / Current MCap: 1.093 2.085 n/a 0.992
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.76 $1.57 n/a $-0.19
Total Max Profit Per Share: $1.76 $1.57 n/a $-0.19
Total Free Profit Per Share: $0.00 $0.52 n/a $0.52
FD Mkt. Cap / Gold Eq.: $334.84 $179.56 n/a $-155.28
FD Mkt. Cap / Silver Eq.: $3.87 $1.81 n/a $-2.06
FD Mkt. Cap / Per Metal
as % Spot Price:		 21.45% 10.41% n/a -11.04%

Reserves &
Resources		 01/20/2020
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 -0.18M
Total (Silver Eq. Oz.): 120.00M 120.00M n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a -0.12M
Silver Eq. Oz.: 84.15M 84.15M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $355.79M $317.50M n/a $-38.29M
Total Maximum Profit: $355.79M $317.50M n/a $-38.29M
Max Profit / Current MCap: 1.344 2.565 n/a 1.221
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.16 $1.93 n/a $-0.23
Total Max Profit Per Share: $2.16 $1.93 n/a $-0.23
Total Free Profit Per Share: $0.06 $0.88 n/a $0.82
FD Mkt. Cap / Gold Eq.: $272.17 $145.96 n/a $-126.21
FD Mkt. Cap / Silver Eq.: $3.15 $1.47 n/a $-1.67
FD Mkt. Cap / Per Metal
as % Spot Price:		 17.44% 8.46% n/a -8.98%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.