Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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$88.66M which is a rise of roughly 215% over the last twelve months. As of 03/21/2023 they have ~C$5M debt and ~C$6.63M 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
03/21/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$28.18M
$88.66M
03/21/2023
Total Assets:
$36.51M
$36.83M
03/21/2023
Total Liabilities:
$16.79M
$16.94M
03/21/2023
Current Assets:
$6.57M
$6.63M
03/21/2023
Current Liabilities:
$13.14M
$13.26M
03/21/2023
Total Debt:
$5.11M
$5.16M
03/21/2023
Cash:
$6.57M
$6.63M
03/21/2023
Enterprise Value:
$26.72M
$87.18M
10/05/1972
Cash Flow:
$10.23M
$18.58M
never
Cash Flow Multiple:
2.76
4.77
never
Net Debt to Cash Flow Ratio:
n/a
n/a
never
Finance within 1 year:
03/21/2023
Misc
03/21/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
76,000,000
76,000,000
03/21/2023
Shares (FD):
83,000,000
83,000,000
03/21/2023
Insider Ownership:
n/a
50%
02/29/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
10/01/2013
03/21/2023
Production (Gold Eq Oz.):
(guess) 30,000
(guess) 30,000
03/21/2023
Production (Silver Eq Oz.) :
(guess) 2,600,581
(guess) 2,683,555
03/21/2023
Initial CapEx (Outstanding):
$18.00M63.87% of MCap
$18.00M20.3% of MCap
03/21/2023
Funding Option:
n/a
n/a
03/21/2023
Documentation:
none
PRODUCER
02/29/2024
Future MCap Modifier:
0.1Developer: Likely Path to Production
0.1Developer: Likely Path to Production
04/24/2023
Cash Flow Multiplier:
5
3
04/18/2023
Resource Data
GOLD
03/21/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.35M
0.35M
03/21/2023
Measured & Indicated:
0.50M
0.50M
03/21/2023
Inferred:
0.60M
0.60M
03/21/2023
Reserves & Resources:
1.10M
1.10M
never
P L A U S I B L E
Proven & Probable:
0.32M
0.32M
03/21/2023
Measured & Indicated:
0.43M
0.43M
03/21/2023
Inferred:
0.28M
0.28M
03/21/2023
Reserves & Resources:
0.71M
0.71M
never
C U R R E N T
Annual Production:
(guess) 30,000oz.
(guess) 30,000oz.
03/21/2023
Cash Cost:
$1,000
$1,000
03/21/2023
Extra Operating Cost:
$600
$600
03/21/2023
G R A D E
Underground (Avg):
7.00 g/t
7.00 g/t
03/21/2023
Open Pit (Avg):
n/a
n/a
03/21/2023
Recovery Rate:
(CG) 92.00%
(CG) 92.00%
02/29/2024
F U T U R E
Proven & Probable:
1.00M
1.00M
03/21/2023
Annual Production:
65,000oz.
65,000oz.
03/21/2023
Cash Cost:
$950
$1,100
04/18/2023
Extra Operating Cost:
$500
$500
03/21/2023
SILVER
03/21/2023 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
03/21/2023
Measured & Indicated:
n/a
n/a
03/21/2023
Inferred:
n/a
n/a
03/21/2023
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
03/21/2023
Measured & Indicated:
n/a
n/a
03/21/2023
Inferred:
n/a
n/a
03/21/2023
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
03/21/2023
Extra Operating Cost:
n/a
n/a
03/21/2023
G R A D E
Underground (Avg):
n/a
n/a
03/21/2023
Open Pit (Avg):
n/a
n/a
03/21/2023
Recovery Rate:
n/a
n/a
03/21/2023
F U T U R E
Proven & Probable:
n/a
n/a
03/21/2023
Annual Production:
n/a
n/a
03/21/2023
Cash Cost:
n/a
n/a
03/21/2023
Extra Operating Cost:
n/a
n/a
03/21/2023
Property
Last Analysis Data (03/21/2023)
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
03/21/2023 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.):
0.35M
0.35M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.32M
0.32M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$109.77M
$199.41M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$109.77M
$199.41M
n/a
Max Profit / Current MCap:
3.895
2.249
n/a
Max Profit Per Share (Gold):
$1.32
$2.40
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.32
$2.40
n/a
Total Free Profit Per Share:
$0.86
$0.95
n/a
FD MCap / Gold Eq.:
$87.52
$275.33
n/a
FD MCap / Silver Eq.:
$1.01
$3.08
n/a
FD MCap / Per Metal as % Spot Price:
4.51%
12.41%
n/a
Measured & Indicated
03/21/2023 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.:
0.43M
0.43M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$147.41M
$267.79M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$147.41M
$267.79M
n/a
Max Profit / Current MCap:
5.231
3.021
n/a
Max Profit Per Share (Gold):
$1.78
$3.23
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$1.78
$3.23
n/a
Total Free Profit Per Share:
$1.31
$1.78
n/a
FD MCap / Gold Eq.:
$65.17
$205.03
n/a
FD MCap / Silver Eq.:
$0.75
$2.29
n/a
FD MCap / Per Metal as % Spot Price:
3.36%
9.24%
n/a
Reserves & Resources
03/21/2023 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.):
1.10M
1.10M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.71M
0.71M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$241.49M
$438.71M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$241.49M
$438.71M
n/a
Max Profit / Current MCap:
8.570
4.949
n/a
Max Profit Per Share (Gold):
$2.91
$5.29
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.91
$5.29
n/a
Total Free Profit Per Share:
$2.44
$3.84
n/a
FD MCap / Gold Eq.:
$39.78
$125.15
n/a
FD MCap / Silver Eq.:
$0.46
$1.40
n/a
FD MCap / Per Metal as % Spot Price:
2.05%
5.64%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
03/21/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7302
CAD 0.7366
03/28/2024
Spot Gold:
$1,940.90
$2,219.30
03/28/2024
Spot Silver:
$22.39
$24.81
03/28/2024
Gold:Silver Ratio:
86.69
89.45
03/28/2024
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: