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$80.23M which is a fall of roughly 4% over the last six months. As of 03/30/2024 they have ~C$6M debt and ~C$10.31M 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 $80.23M 03/30/2024 $-3.03M
Total Assets: $36.90M $36.83M 03/30/2024 $-0.07M
Total Liabilities: $16.97M $16.94M 03/30/2024 $-0.03M
Current Assets: $10.33M $10.31M 03/30/2024 $-0.02M
Current Liabilities: $13.28M $13.26M 03/30/2024 $-0.03M
Total Debt: $5.90M $5.89M 03/30/2024 $-0.01M
Cash: $10.33M $10.31M 03/30/2024 $-0.02M
Enterprise Value: $78.84M $75.81M 05/27/1972 $-3.02M
Cash Flow: $14.46M $24.20M never $9.74M
Cash Flow Multiple: 5.76 3.31 never -2.44
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) 
2,573,960		 03/30/2024 -113,159
Initial CapEx (Outstanding): $18.00M
21.62% of MCap		 $18.00M
22.43% 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%) $807 (32%) $324.70
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 -1.32M
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 -1.19M
Maximum Profit (Gold): $151.86M $254.14M n/a $102.28M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $151.86M $254.14M n/a $102.28M
Max Profit / Current MCap: 1.824 3.168 n/a 1.344
Max Profit Per Share (Gold): $1.95 $3.27 n/a $1.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.95 $3.27 n/a $1.31
Total Free Profit Per Share: $0.50 $1.87 n/a $1.36
FD MCap / Gold Eq.: $264.34 $254.71 n/a $-9.63
FD MCap / Silver Eq.: $2.95 $2.97 n/a $0.02
FD MCap / Per Metal
as % Spot Price:		 11.84% 9.96% n/a -1.88%
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 -1.89M
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 -1.60M
Maximum Profit (Gold): $203.93M $341.28M n/a $137.35M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $203.93M $341.28M n/a $137.35M
Max Profit / Current MCap: 2.449 4.254 n/a 1.804
Max Profit Per Share (Gold): $2.62 $4.39 n/a $1.77
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.62 $4.39 n/a $1.77
Total Free Profit Per Share: $1.17 $2.99 n/a $1.82
FD MCap / Gold Eq.: $196.85 $189.68 n/a $-7.17
FD MCap / Silver Eq.: $2.20 $2.21 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 8.82% 7.42% n/a -1.40%

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 -4.15M
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 -2.61M
Maximum Profit (Gold): $334.10M $559.11M n/a $225.02M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $334.10M $559.11M n/a $225.02M
Max Profit / Current MCap: 4.012 6.969 n/a 2.956
Max Profit Per Share (Gold): $4.29 $7.19 n/a $2.89
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.29 $7.19 n/a $2.89
Total Free Profit Per Share: $2.84 $5.79 n/a $2.94
FD MCap / Gold Eq.: $120.15 $115.78 n/a $-4.38
FD MCap / Silver Eq.: $1.34 $1.35 n/a $0.01
FD MCap / Per Metal
as % Spot Price:		 5.38% 4.53% n/a -0.85%

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.     ×