Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Serabi Gold

www: www.serabigold.com   email: contact@serabigold.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated using the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
TSE:SBI CAD
LON:SRB GBX
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 30koz. 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$24.88M which is a fall of roughly 12% over the last six months. As of 03/21/2023 they have ~C$5M debt and ~C$6.66M 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 03/21/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $28.18M $24.88M 03/21/2023
Total Assets: $36.51M $37.01M 03/21/2023
Total Liabilities: $16.79M $17.02M 03/21/2023
Current Assets: $6.57M $6.66M 03/21/2023
Current Liabilities: $13.14M $13.32M 03/21/2023
Total Debt: $5.11M $5.18M 03/21/2023
Cash: $6.57M $6.66M 03/21/2023
Enterprise Value: $26.72M $23.40M 09/28/1970
Cash Flow: $10.23M $8.29M never
Cash Flow Multiple: 2.76 3.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 03/21/2023
Misc 03/21/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 76,000,000 76,000,000 03/21/2023
Shares (FD): 83,000,000 83,000,000 03/21/2023
Insider Ownership: n/a 50% 04/18/2023
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 10/01/2013 03/21/2023
Production (Gold Eq Oz.): (guess) 
30,000		 (guess) 
30,000		 03/21/2023
Production (Silver Eq Oz.): (guess) 
2,600,581		 (guess) 
2,500,489		 03/21/2023
Initial CapEx (Outstanding): $18.00M
63.87% of MCap		 $18.00M
72.35% of MCap 		03/21/2023
Funding Option: n/a n/a 03/21/2023
Documentation: none PRODUCER 04/18/2023
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiplier: 5 3 04/18/2023

Resource Data

GOLD 03/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.35M 0.35M 03/21/2023
Measured & Indicated: 0.50M 0.50M 03/21/2023
Inferred: 0.60M 0.60M 03/21/2023
Reserves & Resources: 1.10M 1.10M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.32M 0.32M 03/21/2023
Measured & Indicated: 0.43M 0.43M 03/21/2023
Inferred: 0.28M 0.28M 03/21/2023
Reserves & Resources: 0.71M 0.71M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
30,000oz.		 (guess) 
30,000oz.		 03/21/2023
Cash Cost: $1,000 $1,000 03/21/2023
Extra Operating Cost: $600 $600 03/21/2023
Average Grade: 7.00 g/t 7.00 g/t 03/21/2023
Recovery Rate: (CG)  92.00% (CG)  92.00% 04/18/2023
F
U
T
U
R
E		 Proven & Probable: 1.00M 1.00M 03/21/2023
Annual Production: 65,000oz. 65,000oz. 03/21/2023
Cash Cost: $950 $1,100 04/18/2023
Extra Operating Cost: $500 $500 03/21/2023
SILVER 03/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 03/21/2023
Measured & Indicated: n/a n/a 03/21/2023
Inferred: n/a n/a 03/21/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/21/2023
Measured & Indicated: n/a n/a 03/21/2023
Inferred: n/a n/a 03/21/2023
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 03/21/2023
Extra Operating Cost: n/a n/a 03/21/2023
Average Grade: n/a n/a 03/21/2023
Recovery Rate: n/a n/a 03/21/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/21/2023
Annual Production: n/a n/a 03/21/2023
Cash Cost: n/a n/a 03/21/2023
Extra Operating Cost: n/a n/a 03/21/2023

Property

Last Analysis Data  (03/21/2023)
Stage Name Owned Au Ag Cu Notes
Prod Palito - Sao Chao 100% 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.
Dev Coringa 100% show
500,000 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 Name Owned Au Ag Cu Notes
Prod Palito - Sao Chao 100% 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.
Dev Coringa 100% show
500,000 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		 03/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.35M 0.35M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.32M 0.32M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $109.77M $88.94M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $109.77M $88.94M n/a
Max Profit / Current MCap: 3.895 3.575 n/a
Max Profit Per Share (Gold): $1.32 $1.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.32 $1.07 n/a
Total Free Profit Per Share: $0.86 $0.67 n/a
FD MCap / Gold Eq.: $87.52 $77.26 n/a
FD MCap / Silver Eq.: $1.01 $0.93 n/a
FD MCap / Per Metal
as % Spot Price:		 4.51% 4.12% n/a
Measured &
Indicated		 03/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.43M 0.43M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $147.41M $119.43M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $147.41M $119.43M n/a
Max Profit / Current MCap: 5.231 4.800 n/a
Max Profit Per Share (Gold): $1.78 $1.44 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.78 $1.44 n/a
Total Free Profit Per Share: $1.31 $1.03 n/a
FD MCap / Gold Eq.: $65.17 $57.54 n/a
FD MCap / Silver Eq.: $0.75 $0.69 n/a
FD MCap / Per Metal
as % Spot Price:		 3.36% 3.07% n/a

Reserves &
Resources		 03/21/2023
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 1.10M 1.10M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.71M 0.71M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $241.49M $195.66M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $241.49M $195.66M n/a
Max Profit / Current MCap: 8.570 7.865 n/a
Max Profit Per Share (Gold): $2.91 $2.36 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.91 $2.36 n/a
Total Free Profit Per Share: $2.44 $1.95 n/a
FD MCap / Gold Eq.: $39.78 $35.12 n/a
FD MCap / Silver Eq.: $0.46 $0.42 n/a
FD MCap / Per Metal
as % Spot Price:		 2.05% 1.87% n/a

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.     ×