Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

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
LON:SRB GBX
TSE:SBI CAD
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 40koz. 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$73.4M which is a rise of roughly 15% over the last five months. As of 03/14/2020 they have ~C$5M debt and ~C$10.57M cash. They have 59M 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 03/14/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $63.84M $73.40M 03/14/2020 $9.56M
Total Assets: $49.01M $51.36M 03/14/2020 $2.35M
Total Liabilities: $16.58M $17.37M 03/14/2020 $0.79M
Current Assets: $14.41M $15.10M 03/14/2020 $0.69M
Current Liabilities: $12.97M $13.59M 03/14/2020 $0.62M
Total Debt: $5.04M $5.29M 03/14/2020 $0.24M
Cash: $10.09M $10.57M 03/14/2020 $0.48M
Enterprise Value: $58.79M $68.11M 02/28/1972 $9.32M
Cash Flow: $9.24M $20.87M never $11.63M
Cash Flow Multiple: 6.91 3.52 never -3.39
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 03/14/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/14/2020 0.00%
Misc 03/14/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 58,909,000 58,909,000 03/14/2020 0
Shares (FD): 61,511,000 61,511,000 03/14/2020 0
Insider Ownership: n/a 60% 03/14/2020 60%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2013 03/14/2020 n/a
Production (Gold Eq Oz.): (guess) 
40,000		 (guess) 
40,000		 03/14/2020 0
Production (Silver Eq Oz.): (guess) 
4,166,372		 (guess) 
2,944,381		 03/14/2020 -1,221,990
Initial CapEx (Outstanding): $18.00M
28.2% of Mkt.Cap		 $18.00M
24.52% of Mkt.Cap 		03/14/2020 $0.00M
Funding Option: n/a n/a 03/14/2020 n/a
Documentation: none PRODUCER 03/14/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/14/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.17M 0.17M 03/14/2020 0.00M
Measured & Indicated: 0.50M 0.50M 03/14/2020 0.00M
Inferred: 0.60M 0.60M 03/14/2020 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.16M 0.16M 03/14/2020 0.00M
Measured & Indicated: 0.40M 0.40M 03/14/2020 0.00M
Inferred: 0.28M 0.28M 03/14/2020 0.00M
Reserves & Resources: 0.68M 0.68M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
40,000oz.		 (guess) 
40,000oz.		 03/14/2020 0oz.
Cash Cost: $800 $800 03/14/2020 $0.00
Extra Operating Cost: $400 $400 03/14/2020 $0.00
Average Grade: 7.00 g/t 7.00 g/t 03/14/2020 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 03/14/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.80M 0.80M 03/14/2020 0.00M
Annual Production: 60,000oz. 60,000oz. 03/14/2020 0oz.
Cash Cost: $800 $800 03/14/2020 $0
Extra Operating Cost: $400 $400 03/14/2020 $0
SILVER 03/14/2020
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 03/14/2020 0.00M
Measured & Indicated: n/a n/a 03/14/2020 0.00M
Inferred: n/a n/a 03/14/2020 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 03/14/2020 0.00M
Measured & Indicated: n/a n/a 03/14/2020 0.00M
Inferred: n/a n/a 03/14/2020 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 03/14/2020 $0.00
Extra Operating Cost: n/a n/a 03/14/2020 $0.00
Average Grade: n/a n/a 03/14/2020 n/a
Recovery Rate: n/a n/a 03/14/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/14/2020 0.00M
Annual Production: n/a n/a 03/14/2020 n/a
Cash Cost: n/a n/a 03/14/2020 n/a
Extra Operating Cost: n/a n/a 03/14/2020 n/a

Property

Last Analysis Data  (03/14/2020)
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
350,000 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
350,000 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		 03/14/2020
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.): 0.17M 0.17M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -5.19M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.16M 0.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -4.78M
Maximum Profit (Gold): $36.14M $81.62M n/a $45.48M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $36.14M $81.62M n/a $45.48M
Max Profit / Current MCap: 0.566 1.112 n/a 0.546
Max Profit Per Share (Gold): $0.59 $1.33 n/a $0.74
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.59 $1.33 n/a $0.74
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $408.17 $469.31 n/a $61.14
FD Mkt. Cap / Silver Eq.: $3.92 $6.38 n/a $2.46
FD Mkt. Cap / Per Metal
as % Spot Price:		 26.68% 24.12% n/a -2.55%
Measured &
Indicated		 03/14/2020
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 -15.27M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.40M 0.40M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -12.20M
Maximum Profit (Gold): $92.26M $208.36M n/a $116.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $92.26M $208.36M n/a $116.10M
Max Profit / Current MCap: 1.445 2.839 n/a 1.394
Max Profit Per Share (Gold): $1.50 $3.39 n/a $1.89
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.50 $3.39 n/a $1.89
Total Free Profit Per Share: $0.06 $1.81 n/a $1.75
FD Mkt. Cap / Gold Eq.: $159.88 $183.83 n/a $23.95
FD Mkt. Cap / Silver Eq.: $1.53 $2.50 n/a $0.96
FD Mkt. Cap / Per Metal
as % Spot Price:		 10.45% 9.45% n/a -1.00%

Reserves &
Resources		 03/14/2020
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 -33.60M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.68M 0.68M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -20.63M
Maximum Profit (Gold): $156.04M $352.39M n/a $196.36M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $156.04M $352.39M n/a $196.36M
Max Profit / Current MCap: 2.444 4.801 n/a 2.357
Max Profit Per Share (Gold): $2.54 $5.73 n/a $3.19
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.54 $5.73 n/a $3.19
Total Free Profit Per Share: $1.10 $4.15 n/a $3.05
FD Mkt. Cap / Gold Eq.: $94.53 $108.69 n/a $14.16
FD Mkt. Cap / Silver Eq.: $0.91 $1.48 n/a $0.57
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.18% 5.59% n/a -0.59%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.