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: Small 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, small 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$36.92M which is a fall of roughly 42% over the last three weeks. As of 03/14/2020 they have ~C$5M debt and ~C$9.89M cash. They have 59M 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 03/14/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $63.84M $36.92M 03/14/2020 $-26.91M
Total Assets: $49.01M $48.02M 03/14/2020 $-0.99M
Total Liabilities: $16.58M $16.24M 03/14/2020 $-0.33M
Current Assets: $14.41M $14.12M 03/14/2020 $-0.29M
Current Liabilities: $12.97M $12.71M 03/14/2020 $-0.26M
Total Debt: $5.04M $4.94M 03/14/2020 $-0.10M
Cash: $10.09M $9.89M 03/14/2020 $-0.20M
Enterprise Value: $58.79M $31.98M 01/05/1971 $-26.81M
Cash Flow: $9.24M $11.81M never $2.56M
Cash Flow Multiple: 6.91 3.13 never -3.78
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 03/14/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/14/2020 0.00%
Misc 03/14/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 58,909,000 58,909,000 03/14/2020 0
Shares (FD): 61,511,000 61,511,000 03/14/2020 0
Insider Ownership: n/a 60% 03/14/2020 60%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2013 03/14/2020 n/a
Production (Gold Eq Oz.): (guess) 
40,000		 (guess) 
40,000		 03/14/2020 0
Production (Silver Eq Oz.): (guess) 
4,166,372		 (guess) 
4,520,418		 03/14/2020 354,046
Initial CapEx (Outstanding): $18.00M
28.2% of Mkt.Cap		 $18.00M
48.75% of Mkt.Cap 		03/14/2020 $0.00M
Funding Option: n/a n/a 03/14/2020 n/a
Documentation: none PRODUCER 03/14/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/14/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.17M 0.17M 03/14/2020 0.00M
Measured & Indicated: 0.50M 0.50M 03/14/2020 0.00M
Inferred: 0.60M 0.60M 03/14/2020 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.16M 0.16M 03/14/2020 0.00M
Measured & Indicated: 0.40M 0.40M 03/14/2020 0.00M
Inferred: 0.28M 0.28M 03/14/2020 0.00M
Reserves & Resources: 0.68M 0.68M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
40,000oz.		 (guess) 
40,000oz.		 03/14/2020 0oz.
Cash Cost: $800 $800 03/14/2020 $0.00
Extra Operating Cost: $400 $400 03/14/2020 $0.00
Average Grade: 7.00 g/t 7.00 g/t 03/14/2020 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 03/14/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 03/14/2020 0.00M
Annual Production: 60,000oz. 60,000oz. 03/14/2020 0oz.
Cash Cost: $800 $800 03/14/2020 $0
Extra Operating Cost: $400 $400 03/14/2020 $0
SILVER 03/14/2020
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 03/14/2020 0.00M
Measured & Indicated: n/a n/a 03/14/2020 0.00M
Inferred: n/a n/a 03/14/2020 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 03/14/2020 0.00M
Measured & Indicated: n/a n/a 03/14/2020 0.00M
Inferred: n/a n/a 03/14/2020 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 03/14/2020 $0.00
Extra Operating Cost: n/a n/a 03/14/2020 $0.00
Average Grade: n/a n/a 03/14/2020 n/a
Recovery Rate: n/a n/a 03/14/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/14/2020 0.00M
Annual Production: n/a n/a 03/14/2020 n/a
Cash Cost: n/a n/a 03/14/2020 n/a
Extra Operating Cost: n/a n/a 03/14/2020 n/a

Property

Last Analysis Data  (03/14/2020)
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		 03/14/2020
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.): 0.17M 0.17M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.50M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.16M 0.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 1.38M
Maximum Profit (Gold): $36.14M $46.17M n/a $10.03M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $36.14M $46.17M n/a $10.03M
Max Profit / Current MCap: 0.566 1.250 n/a 0.684
Max Profit Per Share (Gold): $0.59 $0.75 n/a $0.16
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.59 $0.75 n/a $0.16
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $408.17 $236.08 n/a $-172.09
FD Mkt. Cap / Silver Eq.: $3.92 $2.09 n/a $-1.83
FD Mkt. Cap / Per Metal
as % Spot Price:		 26.68% 14.56% n/a -12.12%
Measured &
Indicated		 03/14/2020
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 4.43M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.40M 0.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.53M
Maximum Profit (Gold): $92.26M $117.86M n/a $25.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $92.26M $117.86M n/a $25.60M
Max Profit / Current MCap: 1.445 3.192 n/a 1.747
Max Profit Per Share (Gold): $1.50 $1.92 n/a $0.42
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.50 $1.92 n/a $0.42
Total Free Profit Per Share: $0.06 $1.07 n/a $1.01
FD Mkt. Cap / Gold Eq.: $159.88 $92.47 n/a $-67.41
FD Mkt. Cap / Silver Eq.: $1.53 $0.82 n/a $-0.72
FD Mkt. Cap / Per Metal
as % Spot Price:		 10.45% 5.70% n/a -4.75%

Reserves &
Resources		 03/14/2020
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 9.74M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.68M 0.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.98M
Maximum Profit (Gold): $156.04M $199.34M n/a $43.30M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $156.04M $199.34M n/a $43.30M
Max Profit / Current MCap: 2.444 5.399 n/a 2.954
Max Profit Per Share (Gold): $2.54 $3.24 n/a $0.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.54 $3.24 n/a $0.70
Total Free Profit Per Share: $1.10 $2.39 n/a $1.29
FD Mkt. Cap / Gold Eq.: $94.53 $54.68 n/a $-39.86
FD Mkt. Cap / Silver Eq.: $0.91 $0.48 n/a $-0.42
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.18% 3.37% n/a -2.81%

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.