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

Category: Mid-tier Producer
Rating & Risk: Login to view
Semafo Inc.
www: www.semafo.com     email: info@semafo.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:SEMFF USD
TSE:SMF CAD

Description

Semafo Inc. are a gold focused mid-tier producer with two producing mines in Burkina Faso and three exploration properties. Currently they produce roughly 400koz. of gold per year. They have approximately 8Moz. of gold in the reserves and resources category of which 6Moz. are in the measured and indicated category. They have a market capitalisation of ~$1302.09M which is a rise of roughly 83% over the last seven months. As of 12/24/2018 they have ~$120M debt and ~$86M cash. They have 326M 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 12/24/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $710.87M $1,302.09M 12/24/2018 $591.22M
Total Assets: $1,000.00M $1,000.00M 12/24/2018 $0.00M
Total Liabilities: $266.00M $266.00M 12/24/2018 $0.00M
Current Assets: $200.00M $200.00M 12/24/2018 $0.00M
Current Liabilities: $117.00M $117.00M 12/24/2018 $0.00M
Total Debt: $120.00M $120.00M 12/24/2018 $0.00M
Cash: $86.00M $86.00M 12/24/2018 $0.00M
Enterprise Value: $744.87M $1,336.09M 05/03/2012 $591.22M
Cash Flow: $75.32M $116.14M never $40.82M
Cash Flow Multiple: 9.44 11.21 never 1.77
Net Debt to
Cash Flow Ratio:
0.45 0.29 never -0.16
Finance within 1 year: 12/24/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/24/2018 0.00%
Misc 12/24/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 326,000,000 326,000,000 12/24/2018 0
Shares (FD): 327,000,000 327,000,000 12/24/2018 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/24/2018 n/a
Production (Gold Eq Oz.): (guess) 
400,000
(guess) 
400,000
12/24/2018 0
Production (Silver Eq Oz.): (guess) 
34,436,906
(guess) 
36,843,750
12/24/2018 2,406,844
Initial CapEx (Outstanding): n/a n/a 12/24/2018 n/a
Funding Option: n/a n/a 12/24/2018 n/a
Documentation: none PRODUCER 12/24/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/24/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.00M 3.00M 12/24/2018 0.00M
Measured & Indicated: 6.00M 6.00M 12/24/2018 0.00M
Inferred: 2.00M 2.00M 12/24/2018 0.00M
Reserves & Resources: 8.00M 8.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.55M 2.55M 12/24/2018 0.00M
Measured & Indicated: 4.59M 4.59M 12/24/2018 0.00M
Inferred: 0.85M 0.85M 12/24/2018 0.00M
Reserves & Resources: 5.44M 5.44M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
400,000oz.
(guess) 
400,000oz.
12/24/2018 0oz.
Cash Cost: $600 $600 12/24/2018 $0.00
Extra Operating Cost: $400 $400 12/24/2018 $0.00
Average Grade: 2.00 g/t 2.00 g/t 12/24/2018 n/a
Recovery Rate: (CG)  85.00% (CG)  85.00% 12/24/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 7.00M 7.00M 12/24/2018 0.00M
Annual Production: 400,000oz. 400,000oz. 12/24/2018 0oz.
Cash Cost: $700 $700 12/24/2018 $0
Extra Operating Cost: $400 $400 12/24/2018 $0
SILVER 12/24/2018
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 12/24/2018 0.00M
Measured & Indicated: n/a n/a 12/24/2018 0.00M
Inferred: n/a n/a 12/24/2018 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 12/24/2018 0.00M
Measured & Indicated: n/a n/a 12/24/2018 0.00M
Inferred: n/a n/a 12/24/2018 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 12/24/2018 $0.00
Extra Operating Cost: n/a n/a 12/24/2018 $0.00
Average Grade: n/a n/a 12/24/2018 n/a
Recovery Rate: n/a n/a 12/24/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/24/2018 0.00M
Annual Production: n/a n/a 12/24/2018 n/a
Cash Cost: n/a n/a 12/24/2018 n/a
Extra Operating Cost: n/a n/a 12/24/2018 n/a

Property

Last Analysis Data  (12/24/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production West Africa, Burkina Faso Boungou 100% (guess) n/a Open Pit show
Large mine.

200,000 oz annual production.

Low cash costs.
Production West Africa, Burkina Faso Mana 90% 200,000 n/a show
Large property with 6 million oz at 2 gpt
Exploration West Africa, Burkina Faso Bantou 100% (guess) n/a n/a n/a
Exploration West Africa, Burkina Faso Nabanga 100% (guess) n/a n/a n/a
Exploration West Africa, Cote d'Ivoire Korhogo 100% (guess) n/a n/a n/a
Total Land Package Size (ha): 200,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production West Africa, Burkina Faso Boungou 100% (guess) n/a Open Pit show
Large mine.

200,000 oz annual production.

Low cash costs.
Production West Africa, Burkina Faso Mana 90% 200,000 n/a show
Large property with 6 million oz at 2 gpt
Exploration West Africa, Burkina Faso Bantou 100% (guess) n/a n/a n/a
Exploration West Africa, Burkina Faso Nabanga 100% (guess) n/a n/a n/a
Exploration West Africa, Cote d'Ivoire Korhogo 100% (guess) n/a n/a n/a
Total Land Package Size (ha): 200,000  

Profitability (by resource)

Proven &
Probable
12/24/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 18.05M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.55M 2.55M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 15.34M
Maximum Profit (Gold): $480.17M $740.42M n/a $260.25M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $480.17M $740.42M n/a $260.25M
Max Profit / Current MCap: 0.675 0.569 n/a -0.107
Max Profit Per Share (Gold): $1.47 $2.26 n/a $0.80
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.47 $2.26 n/a $0.80
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $278.77 $510.62 n/a $231.85
FD Mkt. Cap / Silver Eq.: $3.24 $5.54 n/a $2.31
FD Mkt. Cap / Per Metal
as % Spot Price:
21.97% 36.09% n/a 14.12%
Measured &
Indicated
12/24/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 6.00M 6.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 36.10M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.59M 4.59M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 27.62M
Maximum Profit (Gold): $864.30M $1,332.75M n/a $468.46M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $864.30M $1,332.75M n/a $468.46M
Max Profit / Current MCap: 1.216 1.024 n/a -0.192
Max Profit Per Share (Gold): $2.64 $4.08 n/a $1.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.64 $4.08 n/a $1.43
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $154.87 $283.68 n/a $128.81
FD Mkt. Cap / Silver Eq.: $1.80 $3.08 n/a $1.28
FD Mkt. Cap / Per Metal
as % Spot Price:
12.20% 20.05% n/a 7.85%

Reserves &
Resources
12/24/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 8.00M 8.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 48.14M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.44M 5.44M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 32.73M
Maximum Profit (Gold): $1,024.35M $1,579.56M n/a $555.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,024.35M $1,579.56M n/a $555.21M
Max Profit / Current MCap: 1.441 1.213 n/a -0.228
Max Profit Per Share (Gold): $3.13 $4.83 n/a $1.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.13 $4.83 n/a $1.70
Total Free Profit Per Share: $0.34 $0.00 n/a $-0.34
FD Mkt. Cap / Gold Eq.: $130.67 $239.35 n/a $108.68
FD Mkt. Cap / Silver Eq.: $1.52 $2.60 n/a $1.08
FD Mkt. Cap / Per Metal
as % Spot Price:
10.30% 16.92% n/a 6.62%

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.