Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
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$69.25M which is a fall of roughly 17% over the last four months. As of 03/30/2024 they have ~C$6M debt and ~C$10.13M cash. They have 76M shares outstanding and trade on the Toronto Stock Exchange, the London Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
03/30/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$83.27M
$69.25M
03/30/2024
$-14.02M
Total Assets:
$36.90M
$36.18M
03/30/2024
$-0.72M
Total Liabilities:
$16.97M
$16.64M
03/30/2024
$-0.33M
Current Assets:
$10.33M
$10.13M
03/30/2024
$-0.20M
Current Liabilities:
$13.28M
$13.02M
03/30/2024
$-0.26M
Total Debt:
$5.90M
$5.79M
03/30/2024
$-0.12M
Cash:
$10.33M
$10.13M
03/30/2024
$-0.20M
Enterprise Value:
$78.84M
$64.91M
01/22/1972
$-13.93M
Cash Flow:
$14.46M
$19.07M
never
$4.61M
Cash Flow Multiple:
5.76
3.63
never
-2.13
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
03/30/2024
n/a
Misc
03/30/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
75,734,551
75,734,551
03/30/2024
0
Shares (FD):
77,809,951
77,809,951
03/30/2024
0
Insider Ownership:
n/a
50%
03/30/2024
50%
Dividend (Annual):
n/a
n/a
never
n/a
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
10/01/2013
03/30/2024
n/a
Production (Gold Eq Oz.):
(guess) 30,000
(guess) 30,000
03/30/2024
0
Production (Silver Eq Oz.) :
(guess) 2,687,119
(guess) 2,566,296
03/30/2024
-120,823
Initial CapEx (Outstanding):
$18.00M21.62% of MCap
$18.00M25.99% of MCap
03/30/2024
$0.00M
Funding Option:
n/a
n/a
03/30/2024
n/a
Documentation:
none
PRODUCER
03/30/2024
n/a
Future MCap Modifier:
0.1Producer: Weak
0.1Producer: Weak
03/30/2024
0
Cash Flow Multiplier:
5
5
03/30/2024
0.00
Resource Data
GOLD
03/30/2024 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
03/30/2024
0.00M
Measured & Indicated:
0.50M
0.50M
03/30/2024
0.00M
Inferred:
0.60M
0.60M
03/30/2024
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
03/30/2024
0.00M
Measured & Indicated:
0.42M
0.42M
03/30/2024
0.00M
Inferred:
0.27M
0.27M
03/30/2024
0.00M
Reserves & Resources:
0.69M
0.69M
never
0.00M
C U R R E N T
Annual Production:
(guess) 30,000oz.
(guess) 30,000oz.
03/30/2024
0oz.
Cash Cost:
$1,200
$1,200
03/30/2024
$0.00
Extra Operating Cost:
$550
$550
03/30/2024
$0.00
Total:
$1,750
$1,750
03/30/2024
$0.00
Margin (Free Cash Flow):
$482 (22%)
$636 (27%)
$153.70
G R A D E
Underground (Avg):
7.00 g/t
7.00 g/t
03/30/2024
n/a
Open Pit (Avg):
n/a
n/a
03/21/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/30/2024
0.00%
F U T U R E
Proven & Probable:
1.00M
1.00M
03/30/2024
0.00M
Annual Production:
65,000oz.
65,000oz.
03/30/2024
0oz.
Cash Cost:
$1,100
$1,100
03/30/2024
$0
Extra Operating Cost:
$500
$500
03/30/2024
$0
SILVER
03/30/2024 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
03/30/2024
0.00M
Measured & Indicated:
n/a
n/a
03/30/2024
0.00M
Inferred:
n/a
n/a
03/30/2024
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
03/30/2024
0.00M
Measured & Indicated:
n/a
n/a
03/30/2024
0.00M
Inferred:
n/a
n/a
03/30/2024
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
03/30/2024
$0.00
Extra Operating Cost:
n/a
n/a
03/30/2024
$0.00
Total:
n/a
n/a
03/30/2024
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
03/30/2024
n/a
Open Pit (Avg):
n/a
n/a
03/21/2023
n/a
Recovery Rate:
n/a
n/a
03/30/2024
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/30/2024
0.00M
Annual Production:
n/a
n/a
03/30/2024
n/a
Cash Cost:
n/a
n/a
03/30/2024
n/a
Extra Operating Cost:
n/a
n/a
03/30/2024
n/a
Property
Last Analysis Data (03/30/2024)
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
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
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
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
03/30/2024 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
-1.41M
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
-1.27M
Maximum Profit (Gold):
$151.86M
$200.28M
n/a
$48.42M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$151.86M
$200.28M
n/a
$48.42M
Max Profit / Current MCap:
1.824
2.892
n/a
1.068
Max Profit Per Share (Gold):
$1.95
$2.57
n/a
$0.62
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.95
$2.57
n/a
$0.62
Total Free Profit Per Share:
$0.50
$1.34
n/a
$0.84
FD MCap / Gold Eq.:
$264.34
$219.84
n/a
$-44.49
FD MCap / Silver Eq.:
$2.95
$2.57
n/a
$-0.38
FD MCap / Per Metal as % Spot Price:
11.84%
9.21%
n/a
-2.63%
Measured & Indicated
03/30/2024 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
-2.01M
P L A U S I B L E
Gold Eq. Oz.:
0.42M
0.42M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-1.70M
Maximum Profit (Gold):
$203.93M
$268.94M
n/a
$65.02M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$203.93M
$268.94M
n/a
$65.02M
Max Profit / Current MCap:
2.449
3.884
n/a
1.435
Max Profit Per Share (Gold):
$2.62
$3.46
n/a
$0.84
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.62
$3.46
n/a
$0.84
Total Free Profit Per Share:
$1.17
$2.23
n/a
$1.06
FD MCap / Gold Eq.:
$196.85
$163.71
n/a
$-33.13
FD MCap / Silver Eq.:
$2.20
$1.91
n/a
$-0.28
FD MCap / Per Metal as % Spot Price:
8.82%
6.86%
n/a
-1.96%
Reserves & Resources
03/30/2024 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
-4.43M
P L A U S I B L E
Gold Eq. Oz.:
0.69M
0.69M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
-2.79M
Maximum Profit (Gold):
$334.10M
$440.61M
n/a
$106.51M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$334.10M
$440.61M
n/a
$106.51M
Max Profit / Current MCap:
4.012
6.363
n/a
2.350
Max Profit Per Share (Gold):
$4.29
$5.66
n/a
$1.37
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$4.29
$5.66
n/a
$1.37
Total Free Profit Per Share:
$2.84
$4.43
n/a
$1.59
FD MCap / Gold Eq.:
$120.15
$99.93
n/a
$-20.22
FD MCap / Silver Eq.:
$1.34
$1.17
n/a
$-0.17
FD MCap / Per Metal as % Spot Price:
5.38%
4.19%
n/a
-1.19%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/30/2024 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7380
CAD 0.7236
07/27/2024
Spot Gold:
$2,232.10
$2,385.80
07/27/2024
$153.70
Spot Silver:
$24.92
$27.89
07/27/2024
$2.97
Gold:Silver Ratio:
89.57
85.54
07/27/2024
-4.03
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: