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 45koz. of gold per year. They have approximately 1.5Moz. 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$197.44M which is a rise of roughly 30% over the last four months. As of 03/23/2025 they have ~C$6M debt and ~C$22.59M 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 03/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $151.65M $197.44M 03/23/2025
Total Assets: $34.85M $36.43M 03/23/2025
Total Liabilities: $16.03M $16.76M 03/23/2025
Current Assets: $21.61M $22.59M 03/23/2025
Current Liabilities: $12.55M $13.11M 03/23/2025
Total Debt: $5.58M $5.83M 03/23/2025
Cash: $21.61M $22.59M 03/23/2025
Enterprise Value: $135.62M $180.68M 09/23/1975
Cash Flow: $46.02M $60.48M never
Cash Flow Multiple: 3.30 3.26 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 03/23/2025
Misc 03/23/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 75,734,551 75,734,551 03/23/2025
Shares (FD): 78,549,183 78,549,183 03/23/2025
Insider Ownership: n/a 50% 03/23/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 10/01/2013 03/23/2025
Production (Gold Eq Oz.): (guess) 
45,000		 (guess) 
45,000		 03/23/2025
Production (Silver Eq Oz.): (guess) 
4,120,479		 (guess) 
3,948,641		 03/23/2025
Initial CapEx (Outstanding): $18.00M
11.87% of MCap		 $18.00M
9.12% of MCap 		03/23/2025
Funding Option: n/a n/a 03/23/2025
Documentation: none PRODUCER 03/23/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 03/23/2025
Cash Flow Multiplier: 8 8 03/23/2025

Resource Data

GOLD 03/23/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.30M 0.30M 03/23/2025
Measured & Indicated: 0.50M 0.50M 03/23/2025
Inferred: 1.00M 1.00M 03/23/2025
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.27M 0.27M 03/23/2025
Measured & Indicated: 0.41M 0.41M 03/23/2025
Inferred: 0.45M 0.45M 03/23/2025
Reserves & Resources: 0.86M 0.86M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
45,000oz.		 (guess) 
45,000oz.		 03/23/2025
Cash Cost: $1,400 $1,400 03/23/2025
Extra Operating Cost: $600 $600 03/23/2025
Total: $2,000 $2,000 03/23/2025
Margin (Free Cash Flow): $1,023 (34%) $1,344 (40%)
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 03/23/2025
Open Pit (Avg): n/a n/a 03/21/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/23/2025
F
U
T
U
R
E		 Proven & Probable: 1.50M 1.50M 03/23/2025
Annual Production: 80,000oz. 80,000oz. 03/23/2025
Cash Cost: $1,400 $1,400 03/23/2025
Extra Operating Cost: $600 $600 03/23/2025
SILVER 03/23/2025
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 03/23/2025
Measured & Indicated: n/a n/a 03/23/2025
Inferred: n/a n/a 03/23/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/23/2025
Measured & Indicated: n/a n/a 03/23/2025
Inferred: n/a n/a 03/23/2025
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 03/23/2025
Extra Operating Cost: n/a n/a 03/23/2025
Total: n/a n/a 03/23/2025
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 03/23/2025
Open Pit (Avg): n/a n/a 03/21/2023
Recovery Rate: n/a n/a 03/23/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/23/2025
Annual Production: n/a n/a 03/23/2025
Cash Cost: n/a n/a 03/23/2025
Extra Operating Cost: n/a n/a 03/23/2025

Property

Last Analysis Data  (03/23/2025)
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		 03/23/2025
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.): 0.30M 0.30M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.27M 0.27M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $276.10M $362.90M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $276.10M $362.90M n/a
Max Profit / Current MCap: 1.821 1.838 n/a
Max Profit Per Share (Gold): $3.52 $4.62 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.52 $4.62 n/a
Total Free Profit Per Share: $0.75 $1.17 n/a
FD MCap / Gold Eq.: $561.65 $731.25 n/a
FD MCap / Silver Eq.: $6.13 $8.33 n/a
FD MCap / Per Metal
as % Spot Price:		 18.58% 21.87% n/a
Measured &
Indicated		 03/23/2025
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.: 0.41M 0.41M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $423.36M $556.44M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $423.36M $556.44M n/a
Max Profit / Current MCap: 2.792 2.818 n/a
Max Profit Per Share (Gold): $5.39 $7.08 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $5.39 $7.08 n/a
Total Free Profit Per Share: $2.62 $3.63 n/a
FD MCap / Gold Eq.: $366.30 $476.90 n/a
FD MCap / Silver Eq.: $4.00 $5.43 n/a
FD MCap / Per Metal
as % Spot Price:		 12.12% 14.26% n/a

Reserves &
Resources		 03/23/2025
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.86M 0.86M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $883.53M $1,161.27M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $883.53M $1,161.27M n/a
Max Profit / Current MCap: 5.826 5.882 n/a
Max Profit Per Share (Gold): $11.25 $14.78 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $11.25 $14.78 n/a
Total Free Profit Per Share: $8.48 $11.33 n/a
FD MCap / Gold Eq.: $175.52 $228.52 n/a
FD MCap / Silver Eq.: $1.92 $2.60 n/a
FD MCap / Per Metal
as % Spot Price:		 5.81% 6.83% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults