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

Serabi Gold

www: www.serabigold.com   email: contact@serabigold.com
Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:SRB GBX
TSE:SBI CAD
OTCMKTS:SRBIF USD

Description

Serabi Gold are a gold focused junior, emerging mid-tier producer with one producing mine in Brazil and one mine in development in Brazil. Currently they produce roughly 40koz. of gold per year. They have approximately 1.1Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$38.45M which is a fall of roughly 35% over the last five months. As of 03/19/2022 they have ~C$5M debt and ~C$15.51M cash. They have 76M shares outstanding and trade on the Toronto Stock Exchange, the London 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 03/19/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $58.85M $38.45M 03/19/2022 $-20.39M
Total Assets: $47.47M $46.53M 03/19/2022 $-0.94M
Total Liabilities: $18.20M $17.83M 03/19/2022 $-0.36M
Current Assets: $15.82M $15.51M 03/19/2022 $-0.31M
Current Liabilities: $14.24M $13.96M 03/19/2022 $-0.28M
Total Debt: $5.54M $5.43M 03/19/2022 $-0.11M
Cash: $15.82M $15.51M 03/19/2022 $-0.31M
Enterprise Value: $48.56M $28.37M 11/25/1970 $-20.19M
Cash Flow: $15.98M $13.66M never $-2.32M
Cash Flow Multiple: 3.68 2.81 never -0.87
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 03/19/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/19/2022 0.00%
Misc 03/19/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 75,734,000 75,734,000 03/19/2022 0
Shares (FD): 82,652,000 82,652,000 03/19/2022 0
Insider Ownership: n/a 50% 03/19/2022 50%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2013 03/19/2022 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
03/19/2022 0
Production (Silver Eq Oz.): (guess) 
3,080,674
(guess) 
3,410,019
03/19/2022 329,345
Initial CapEx (Outstanding): $18.00M
30.59% of Mkt.Cap
$18.00M
46.81% of Mkt.Cap
03/19/2022 $0.00M
Funding Option: n/a n/a 03/19/2022 n/a
Documentation: none PRODUCER 03/19/2022 n/a
Value Adjustment: -10% -10% never 0%

Resource Data

GOLD 03/19/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.35M 0.35M 03/19/2022 0.00M
Measured & Indicated: 0.50M 0.50M 03/19/2022 0.00M
Inferred: 0.60M 0.60M 03/19/2022 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.32M 0.32M 03/19/2022 0.00M
Measured & Indicated: 0.43M 0.43M 03/19/2022 0.00M
Inferred: 0.28M 0.28M 03/19/2022 0.00M
Reserves & Resources: 0.71M 0.71M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
40,000oz.
(guess) 
40,000oz.
03/19/2022 0oz.
Cash Cost: $900 $900 03/19/2022 $0.00
Extra Operating Cost: $450 $450 03/19/2022 $0.00
Average Grade: 7.00 g/t 7.00 g/t 03/19/2022 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 03/19/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 0.90M 0.90M 03/19/2022 0.00M
Annual Production: 75,000oz. 75,000oz. 03/19/2022 0oz.
Cash Cost: $900 $900 03/19/2022 $0
Extra Operating Cost: $450 $450 03/19/2022 $0
SILVER 03/19/2022
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 03/19/2022 0.00M
Measured & Indicated: n/a n/a 03/19/2022 0.00M
Inferred: n/a n/a 03/19/2022 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 03/19/2022 0.00M
Measured & Indicated: n/a n/a 03/19/2022 0.00M
Inferred: n/a n/a 03/19/2022 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 03/19/2022 $0.00
Extra Operating Cost: n/a n/a 03/19/2022 $0.00
Average Grade: n/a n/a 03/19/2022 n/a
Recovery Rate: n/a n/a 03/19/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/19/2022 0.00M
Annual Production: n/a n/a 03/19/2022 n/a
Cash Cost: n/a n/a 03/19/2022 n/a
Extra Operating Cost: n/a n/a 03/19/2022 n/a

Property

Last Analysis Data  (03/19/2022)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Tapajos Region, Brazil Palito - Sao Chao 100% (guess) 53,000 Both show
Palito mine: Began production in 2014. Scheduled for 25,000 oz for 8 years, but will likely be expanded.

They also have 3 other deposits on the property.

Sao Chico is extremely high grade surface mine (25 gpt). It has 100,000 oz and is growing. They will begin sending ore to Palito in 2015.
Development Brazil, Brazil Coringa 100% (guess) n/a Open Pit show
350,000 oz

Feasibility study complete

Economic at $1300 gold

$28 million capex

30,000 oz per year.
Total Land Package Size (ha): 53,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Tapajos Region, Brazil Palito - Sao Chao 100% (guess) 53,000 Both show
Palito mine: Began production in 2014. Scheduled for 25,000 oz for 8 years, but will likely be expanded.

They also have 3 other deposits on the property.

Sao Chico is extremely high grade surface mine (25 gpt). It has 100,000 oz and is growing. They will begin sending ore to Palito in 2015.
Development Brazil, Brazil Coringa 100% (guess) n/a Open Pit show
350,000 oz

Feasibility study complete

Economic at $1300 gold

$28 million capex

30,000 oz per year.
Total Land Package Size (ha): 53,000  

Profitability (by resource)

Proven &
Probable
03/19/2022
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.): 0.35M 0.35M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.32M 0.32M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.65M
Maximum Profit (Gold): $115.79M $99.00M n/a $-16.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $115.79M $99.00M n/a $-16.80M
Max Profit / Current MCap: 1.968 2.574 n/a 0.607
Max Profit Per Share (Gold): $1.40 $1.20 n/a $-0.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.40 $1.20 n/a $-0.20
Total Free Profit Per Share: $0.50 $0.60 n/a $0.10
FD Mkt. Cap / Gold Eq.: $182.75 $119.42 n/a $-63.33
FD Mkt. Cap / Silver Eq.: $2.37 $1.40 n/a $-0.97
FD Mkt. Cap / Per Metal
as % Spot Price:
9.51% 6.50% n/a -3.02%
Measured &
Indicated
03/19/2022
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.12M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.43M 0.43M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.56M
Maximum Profit (Gold): $155.49M $132.94M n/a $-22.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $155.49M $132.94M n/a $-22.56M
Max Profit / Current MCap: 2.642 3.457 n/a 0.815
Max Profit Per Share (Gold): $1.88 $1.61 n/a $-0.27
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.88 $1.61 n/a $-0.27
Total Free Profit Per Share: $0.98 $1.01 n/a $0.03
FD Mkt. Cap / Gold Eq.: $136.09 $88.93 n/a $-47.16
FD Mkt. Cap / Silver Eq.: $1.77 $1.04 n/a $-0.72
FD Mkt. Cap / Per Metal
as % Spot Price:
7.09% 4.84% n/a -2.25%

Reserves &
Resources
03/19/2022
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 9.06M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.71M 0.71M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.83M
Maximum Profit (Gold): $254.74M $217.79M n/a $-36.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $254.74M $217.79M n/a $-36.95M
Max Profit / Current MCap: 4.329 5.664 n/a 1.335
Max Profit Per Share (Gold): $3.08 $2.64 n/a $-0.45
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.08 $2.64 n/a $-0.45
Total Free Profit Per Share: $2.18 $2.04 n/a $-0.15
FD Mkt. Cap / Gold Eq.: $83.07 $54.28 n/a $-28.79
FD Mkt. Cap / Silver Eq.: $1.08 $0.64 n/a $-0.44
FD Mkt. Cap / Per Metal
as % Spot Price:
4.32% 2.95% n/a -1.37%

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.     ×