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

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 ~$166.48M which is a rise of roughly 21% over the last three 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
Change
Item Value Value Updated Value
MCap (FD): $137.35M $166.48M 01/28/2025 $29.14M
Total Assets: $400.00M $400.00M 01/28/2025 $0.00M
Total Liabilities: $200.00M $200.00M 01/28/2025 $0.00M
Current Assets: $80.00M $80.00M 01/28/2025 $0.00M
Current Liabilities: $63.00M $63.00M 01/28/2025 $0.00M
Total Debt: $95.00M $95.00M 01/28/2025 $0.00M
Cash: $22.00M $22.00M 01/28/2025 $0.00M
Enterprise Value: $210.35M $239.48M 08/03/1977 $29.14M
Cash Flow: $12.72M $17.18M never $4.46M
Cash Flow Multiple: 10.80 9.69 never -1.11
Net Debt to
Cash Flow Ratio:		 5.74 4.25 never -1.49
Finance within 1 year: 01/28/2025 n/a
Misc 01/28/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 211,920,720 211,920,720 01/28/2025 0
Shares (FD): 215,000,000 215,000,000 01/28/2025 0
Insider Ownership: n/a n/a never n/a
Dividend (Annual): n/a 1.9% 05/01/2025 1.9%
Company Type: Mostly Silver Mostly Silver never n/a
Production ETA: n/a n/a 01/28/2025 n/a
Production (Gold Eq Oz.): (guess) 
21,959		 (guess) 
20,112		 01/28/2025 -1,848
Production (Silver Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 01/28/2025 0
Initial CapEx (Outstanding): n/a n/a 01/28/2025 n/a
Funding Option: n/a n/a 01/28/2025 n/a
Documentation: none PRODUCER 05/01/2025 n/a
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 01/28/2025 0
Cash Flow Multiplier: 8 8 01/28/2025 0.00

Resource Data

GOLD 01/28/2025
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 01/28/2025 0.00M
Measured & Indicated: n/a n/a 01/28/2025 0.00M
Inferred: n/a n/a 01/28/2025 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 01/28/2025 0.00M
Measured & Indicated: n/a n/a 01/28/2025 0.00M
Inferred: n/a n/a 01/28/2025 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 01/28/2025 $0.00
Extra Operating Cost: n/a n/a 01/28/2025 $0.00
Total: n/a n/a 01/28/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 01/28/2025 n/a
Open Pit (Avg): n/a n/a 01/25/2024 n/a
Recovery Rate: n/a n/a 01/28/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/28/2025 0.00M
Annual Production: n/a n/a 01/28/2025 n/a
Cash Cost: n/a n/a 01/28/2025 n/a
Extra Operating Cost: n/a n/a 01/28/2025 n/a
SILVER 01/28/2025
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 01/28/2025 0.00M
Measured & Indicated: 60.00M 60.00M 01/28/2025 0.00M
Inferred: 40.00M 40.00M 01/28/2025 0.00M
Reserves & Resources: 100.00M 100.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 36.00M 36.00M 01/28/2025 0.00M
Measured & Indicated: 50.40M 50.40M 01/28/2025 0.00M
Inferred: 18.00M 18.00M 01/28/2025 0.00M
Reserves & Resources: 68.40M 68.40M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 (guess) 
2,000,000oz.		 01/28/2025 0oz.
Cash Cost: $14.00 $14.00 01/28/2025 $0.00
Extra Operating Cost: $10.00 $10.00 01/28/2025 $0.00
Total: $24.00 $24.00 01/28/2025 $0.00
Margin (Free Cash Flow): $6.36 (20.95%) $8.59 (26.36%) $2.23
G
R
A
D
E		 Underground (Avg): n/a n/a 01/28/2025 n/a
Open Pit (Avg): n/a 50.00 g/t 03/25/2024 50.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 05/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 01/28/2025 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 01/28/2025 0oz.
Cash Cost: $18.00 $18.00 01/28/2025 $0.00
Extra Operating Cost: $10.00 $10.00 01/28/2025 $0.00

Property

Last Analysis Data  (01/28/2025)
Stage Name Owned 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 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
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 -0.03M
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): $228.96M $309.24M n/a $80.28M
Total Maximum Profit: $228.96M $309.24M n/a $80.28M
Max Profit / Current MCap: 1.667 1.857 n/a 0.190
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.06 $1.44 n/a $0.37
Total Max Profit Per Share: $1.06 $1.44 n/a $0.37
Total Free Profit Per Share: $0.14 $0.37 n/a $0.22
FD MCap / Gold Eq.: $347.47 $459.88 n/a $112.41
FD MCap / Silver Eq.: $3.82 $4.62 n/a $0.81
FD MCap / Per Metal
as % Spot Price:		 12.57% 14.19% n/a 1.62%
Measured &
Indicated		 01/28/2025
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.): 60.00M 60.00M 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.: 50.40M 50.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $320.54M $432.94M n/a $112.39M
Total Maximum Profit: $320.54M $432.94M n/a $112.39M
Max Profit / Current MCap: 2.334 2.600 n/a 0.267
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $1.49 $2.01 n/a $0.52
Total Max Profit Per Share: $1.49 $2.01 n/a $0.52
Total Free Profit Per Share: $0.57 $0.94 n/a $0.37
FD MCap / Gold Eq.: $248.20 $328.49 n/a $80.29
FD MCap / Silver Eq.: $2.73 $3.30 n/a $0.58
FD MCap / Per Metal
as % Spot Price:		 8.98% 10.14% n/a 1.16%

Reserves &
Resources		 01/28/2025
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 -0.09M
Total (Silver Eq. Oz.): 100.00M 100.00M 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.: 68.40M 68.40M n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): $435.02M $587.56M n/a $152.53M
Total Maximum Profit: $435.02M $587.56M n/a $152.53M
Max Profit / Current MCap: 3.167 3.529 n/a 0.362
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): $2.02 $2.73 n/a $0.71
Total Max Profit Per Share: $2.02 $2.73 n/a $0.71
Total Free Profit Per Share: $1.10 $1.66 n/a $0.56
FD MCap / Gold Eq.: $182.88 $242.04 n/a $59.16
FD MCap / Silver Eq.: $2.01 $2.43 n/a $0.43
FD MCap / Per Metal
as % Spot Price:		 6.61% 7.47% n/a 0.85%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults