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

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$65.93M which is a fall of roughly 21% over the last three months. As of 03/30/2024 they have ~C$6M debt and ~C$10.23M 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 03/30/2024
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $83.27M $65.93M 03/30/2024 $-17.33M
Total Assets: $36.90M $36.52M 03/30/2024 $-0.38M
Total Liabilities: $16.97M $16.80M 03/30/2024 $-0.17M
Current Assets: $10.33M $10.23M 03/30/2024 $-0.11M
Current Liabilities: $13.28M $13.15M 03/30/2024 $-0.14M
Total Debt: $5.90M $5.84M 03/30/2024 $-0.06M
Cash: $10.33M $10.23M 03/30/2024 $-0.11M
Enterprise Value: $78.84M $61.55M 12/14/1971 $-17.29M
Cash Flow: $14.46M $17.12M never $2.66M
Cash Flow Multiple: 5.76 3.85 never -1.91
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) 
2,353,753
03/30/2024 -333,366
Initial CapEx (Outstanding): $18.00M
21.62% of MCap
$18.00M
27.3% 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: 0.1
Producer: Weak
0.1
Producer: 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%) $571 (25%) $88.70
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 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
03/30/2024
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 -3.89M
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 -3.50M
Maximum Profit (Gold): $151.86M $179.80M n/a $27.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $151.86M $179.80M n/a $27.94M
Max Profit / Current MCap: 1.824 2.727 n/a 0.903
Max Profit Per Share (Gold): $1.95 $2.31 n/a $0.36
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.95 $2.31 n/a $0.36
Total Free Profit Per Share: $0.50 $1.15 n/a $0.65
FD MCap / Gold Eq.: $264.34 $209.31 n/a $-55.02
FD MCap / Silver Eq.: $2.95 $2.67 n/a $-0.28
FD MCap / Per Metal
as % Spot Price:
11.84% 9.02% n/a -2.82%
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 -5.56M
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 -4.70M
Maximum Profit (Gold): $203.93M $241.45M n/a $37.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $203.93M $241.45M n/a $37.52M
Max Profit / Current MCap: 2.449 3.662 n/a 1.213
Max Profit Per Share (Gold): $2.62 $3.10 n/a $0.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.62 $3.10 n/a $0.48
Total Free Profit Per Share: $1.17 $1.94 n/a $0.77
FD MCap / Gold Eq.: $196.85 $155.87 n/a $-40.97
FD MCap / Silver Eq.: $2.20 $1.99 n/a $-0.21
FD MCap / Per Metal
as % Spot Price:
8.82% 6.72% n/a -2.10%

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 -12.22M
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 -7.70M
Maximum Profit (Gold): $334.10M $395.56M n/a $61.47M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $334.10M $395.56M n/a $61.47M
Max Profit / Current MCap: 4.012 5.999 n/a 1.987
Max Profit Per Share (Gold): $4.29 $5.08 n/a $0.79
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.29 $5.08 n/a $0.79
Total Free Profit Per Share: $2.84 $3.92 n/a $1.08
FD MCap / Gold Eq.: $120.15 $95.14 n/a $-25.01
FD MCap / Silver Eq.: $1.34 $1.21 n/a $-0.13
FD MCap / Per Metal
as % Spot Price:
5.38% 4.10% n/a -1.28%

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.     ×