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 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$154.67M which is a rise of roughly 2% over the last one months. As of 03/23/2025 they have ~C$6M debt and ~C$22.36M 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
03/23/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$151.65M
$154.67M
03/23/2025
$3.03M
Total Assets:
$34.85M
$36.06M
03/23/2025
$1.22M
Total Liabilities:
$16.03M
$16.59M
03/23/2025
$0.56M
Current Assets:
$21.61M
$22.36M
03/23/2025
$0.75M
Current Liabilities:
$12.55M
$12.98M
03/23/2025
$0.44M
Total Debt:
$5.58M
$5.77M
03/23/2025
$0.19M
Cash:
$21.61M
$22.36M
03/23/2025
$0.75M
Enterprise Value:
$135.62M
$138.08M
05/18/1974
$2.47M
Cash Flow:
$46.02M
$59.57M
never
$13.55M
Cash Flow Multiple:
3.30
2.60
never
-0.70
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
03/23/2025
n/a
Misc
03/23/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
75,734,551
75,734,551
03/23/2025
0
Shares (FD):
78,549,183
78,549,183
03/23/2025
0
Insider Ownership:
n/a
50%
03/23/2025
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
03/23/2025
n/a
Production (Gold Eq Oz.):
(guess) 45,000
(guess) 45,000
03/23/2025
0
Production (Silver Eq Oz.) :
(guess) 4,120,479
(guess) 4,531,081
03/23/2025
410,603
Initial CapEx (Outstanding):
$18.00M11.87% of MCap
$18.00M11.64% of MCap
03/23/2025
$0.00M
Funding Option:
n/a
n/a
03/23/2025
n/a
Documentation:
none
PRODUCER
03/23/2025
n/a
Future MCap Modifier:
0.2Producer: Growth Potential
0.2Producer: Growth Potential
03/23/2025
0
Cash Flow Multiplier:
8
8
03/23/2025
0.00
Resource Data
GOLD
03/23/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.30M
0.30M
03/23/2025
0.00M
Measured & Indicated:
0.50M
0.50M
03/23/2025
0.00M
Inferred:
1.00M
1.00M
03/23/2025
0.00M
Reserves & Resources:
1.50M
1.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.27M
0.27M
03/23/2025
0.00M
Measured & Indicated:
0.41M
0.41M
03/23/2025
0.00M
Inferred:
0.45M
0.45M
03/23/2025
0.00M
Reserves & Resources:
0.86M
0.86M
never
0.00M
C U R R E N T
Annual Production:
(guess) 45,000oz.
(guess) 45,000oz.
03/23/2025
0oz.
Cash Cost:
$1,400
$1,400
03/23/2025
$0.00
Extra Operating Cost:
$600
$600
03/23/2025
$0.00
Total:
$2,000
$2,000
03/23/2025
$0.00
Margin (Free Cash Flow):
$1,023 (34%)
$1,324 (40%)
$301.20
G R A D E
Underground (Avg):
6.00 g/t
6.00 g/t
03/23/2025
n/a
Open Pit (Avg):
n/a
n/a
03/21/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/23/2025
0.00%
F U T U R E
Proven & Probable:
1.50M
1.50M
03/23/2025
0.00M
Annual Production:
80,000oz.
80,000oz.
03/23/2025
0oz.
Cash Cost:
$1,400
$1,400
03/23/2025
$0
Extra Operating Cost:
$600
$600
03/23/2025
$0
SILVER
03/23/2025 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
03/23/2025
0.00M
Measured & Indicated:
n/a
n/a
03/23/2025
0.00M
Inferred:
n/a
n/a
03/23/2025
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
03/23/2025
0.00M
Measured & Indicated:
n/a
n/a
03/23/2025
0.00M
Inferred:
n/a
n/a
03/23/2025
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
03/23/2025
$0.00
Extra Operating Cost:
n/a
n/a
03/23/2025
$0.00
Total:
n/a
n/a
03/23/2025
$0.00
Margin (Free Cash Flow):
n/a
$0.00
G R A D E
Underground (Avg):
n/a
n/a
03/23/2025
n/a
Open Pit (Avg):
n/a
n/a
03/21/2023
n/a
Recovery Rate:
n/a
n/a
03/23/2025
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
03/23/2025
0.00M
Annual Production:
n/a
n/a
03/23/2025
n/a
Cash Cost:
n/a
n/a
03/23/2025
n/a
Extra Operating Cost:
n/a
n/a
03/23/2025
n/a
Property
Last Analysis Data (03/23/2025)
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
03/23/2025 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.):
0.30M
0.30M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
2.74M
P L A U S I B L E
Gold Eq. Oz.:
0.27M
0.27M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
2.46M
Maximum Profit (Gold):
$276.10M
$357.43M
n/a
$81.32M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$276.10M
$357.43M
n/a
$81.32M
Max Profit / Current MCap:
1.821
2.311
n/a
0.490
Max Profit Per Share (Gold):
$3.52
$4.55
n/a
$1.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.52
$4.55
n/a
$1.04
Total Free Profit Per Share:
$0.75
$1.82
n/a
$1.08
FD MCap / Gold Eq.:
$561.65
$572.86
n/a
$11.21
FD MCap / Silver Eq.:
$6.13
$5.69
n/a
$-0.44
FD MCap / Per Metal as % Spot Price:
18.58%
17.24%
n/a
-1.35%
Measured & Indicated
03/23/2025 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
4.56M
P L A U S I B L E
Gold Eq. Oz.:
0.41M
0.41M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
3.78M
Maximum Profit (Gold):
$423.36M
$548.05M
n/a
$124.70M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$423.36M
$548.05M
n/a
$124.70M
Max Profit / Current MCap:
2.792
3.543
n/a
0.752
Max Profit Per Share (Gold):
$5.39
$6.98
n/a
$1.59
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.39
$6.98
n/a
$1.59
Total Free Profit Per Share:
$2.62
$4.25
n/a
$1.63
FD MCap / Gold Eq.:
$366.30
$373.61
n/a
$7.31
FD MCap / Silver Eq.:
$4.00
$3.71
n/a
$-0.29
FD MCap / Per Metal as % Spot Price:
12.12%
11.24%
n/a
-0.88%
Reserves & Resources
03/23/2025 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
13.69M
P L A U S I B L E
Gold Eq. Oz.:
0.86M
0.86M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
7.88M
Maximum Profit (Gold):
$883.53M
$1,143.76M
n/a
$260.24M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$883.53M
$1,143.76M
n/a
$260.24M
Max Profit / Current MCap:
5.826
7.395
n/a
1.568
Max Profit Per Share (Gold):
$11.25
$14.56
n/a
$3.31
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$11.25
$14.56
n/a
$3.31
Total Free Profit Per Share:
$8.48
$11.83
n/a
$3.35
FD MCap / Gold Eq.:
$175.52
$179.02
n/a
$3.50
FD MCap / Silver Eq.:
$1.92
$1.78
n/a
$-0.14
FD MCap / Per Metal as % Spot Price:
5.81%
5.39%
n/a
-0.42%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/23/2025 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.6970
CAD 0.7213
04/28/2025
Spot Gold:
$3,022.60
$3,323.80
04/28/2025
$301.20
Spot Silver:
$33.01
$33.01
04/28/2025
$0.00
Gold:Silver Ratio:
91.57
100.69
04/28/2025
9.12
Spot Gold (Future):
$4,000.00
$4,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
40.00
40.00
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: