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

Category: Junior: Emerging Mid-tier Producer
Rating & Risk: Login to view
Serabi Mining Plc
www: www.serabigold.com     email: contact@serabigold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:SRB GBX
TSE:SBI CAD
OTCMKTS:SRBIF USD

Description

Serabi Mining Plc are a gold focused junior, emerging mid-tier 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 0.9Moz. 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$44.24M which is a rise of roughly 20% over the last four months. As of 03/09/2019 they have ~C$6M debt and ~C$1.34M 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 03/09/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $36.96M $44.24M 03/09/2019 $7.28M
Total Assets: $50.67M $52.17M 03/09/2019 $1.50M
Total Liabilities: $17.14M $17.65M 03/09/2019 $0.51M
Current Assets: $14.90M $15.34M 03/09/2019 $0.44M
Current Liabilities: $13.41M $13.81M 03/09/2019 $0.40M
Total Debt: $5.96M $6.14M 03/09/2019 $0.18M
Cash: $1.30M $1.34M 03/09/2019 $0.04M
Enterprise Value: $41.62M $49.03M 07/22/1971 $7.42M
Cash Flow: $2.74M $6.01M never $3.28M
Cash Flow Multiple: 13.50 7.36 never -6.14
Net Debt to
Cash Flow Ratio:
1.70 0.80 never -0.90
Finance within 1 year: 03/09/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 03/09/2019 0.00%
Misc 03/09/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 59,000,000 59,000,000 03/09/2019 0
Shares (FD): 62,000,000 62,000,000 03/09/2019 0
Insider Ownership: n/a 60% 03/09/2019 60%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 10/01/2013 03/09/2019 n/a
Production (Gold Eq Oz.): (guess) 
40,000
(guess) 
40,000
03/09/2019 0
Production (Silver Eq Oz.): (guess) 
3,390,725
(guess) 
3,684,375
03/09/2019 293,650
Initial CapEx (Outstanding): $18.00M
48.7% of Mkt.Cap
$18.00M
40.69% of Mkt.Cap
03/09/2019 $0.00M
Funding Option: n/a n/a 03/09/2019 n/a
Documentation: none PRODUCER 03/09/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 03/09/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.34M 0.34M 03/09/2019 0.00M
Measured & Indicated: 0.50M 0.50M 03/09/2019 0.00M
Inferred: 0.40M 0.40M 03/09/2019 0.00M
Reserves & Resources: 0.90M 0.90M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.31M 0.31M 03/09/2019 0.00M
Measured & Indicated: 0.43M 0.43M 03/09/2019 0.00M
Inferred: 0.18M 0.18M 03/09/2019 0.00M
Reserves & Resources: 0.61M 0.61M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
40,000oz.
(guess) 
40,000oz.
03/09/2019 0oz.
Cash Cost: $800 $800 03/09/2019 $0.00
Extra Operating Cost: $400 $400 03/09/2019 $0.00
Average Grade: 7.00 g/t 7.00 g/t 03/09/2019 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 03/09/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 0.80M 0.80M 03/09/2019 0.00M
Annual Production: 80,000oz. 80,000oz. 03/09/2019 0oz.
Cash Cost: $800 $800 03/09/2019 $0
Extra Operating Cost: $400 $400 03/09/2019 $0
SILVER 03/09/2019
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 03/09/2019 0.00M
Measured & Indicated: n/a n/a 03/09/2019 0.00M
Inferred: n/a n/a 03/09/2019 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 03/09/2019 0.00M
Measured & Indicated: n/a n/a 03/09/2019 0.00M
Inferred: n/a n/a 03/09/2019 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 03/09/2019 $0.00
Extra Operating Cost: n/a n/a 03/09/2019 $0.00
Average Grade: n/a n/a 03/09/2019 n/a
Recovery Rate: n/a n/a 03/09/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 03/09/2019 0.00M
Annual Production: n/a n/a 03/09/2019 n/a
Cash Cost: n/a n/a 03/09/2019 n/a
Extra Operating Cost: n/a n/a 03/09/2019 n/a

Property

Last Analysis Data  (03/09/2019)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Tapajos Region, Brazil Jardin do Ouro 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 Jardin do Ouro 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
03/09/2019
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.): 0.34M 0.34M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.50M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.31M 0.31M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.30M
Maximum Profit (Gold): $21.41M $47.03M n/a $25.62M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $21.41M $47.03M n/a $25.62M
Max Profit / Current MCap: 0.579 1.063 n/a 0.484
Max Profit Per Share (Gold): $0.35 $0.76 n/a $0.41
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.35 $0.76 n/a $0.41
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $118.16 $141.43 n/a $23.27
FD Mkt. Cap / Silver Eq.: $1.39 $1.54 n/a $0.14
FD Mkt. Cap / Per Metal
as % Spot Price:
9.10% 10.00% n/a 0.89%
Measured &
Indicated
03/09/2019
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 3.67M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.43M 0.43M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.16M
Maximum Profit (Gold): $29.48M $64.74M n/a $35.26M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $29.48M $64.74M n/a $35.26M
Max Profit / Current MCap: 0.798 1.463 n/a 0.666
Max Profit Per Share (Gold): $0.48 $1.04 n/a $0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.48 $1.04 n/a $0.57
Total Free Profit Per Share: $0.00 $0.11 n/a $0.11
FD Mkt. Cap / Gold Eq.: $85.84 $102.75 n/a $16.91
FD Mkt. Cap / Silver Eq.: $1.01 $1.12 n/a $0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
6.61% 7.26% n/a 0.65%

Reserves &
Resources
03/09/2019
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.61M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.61M 0.61M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.51M
Maximum Profit (Gold): $42.07M $92.41M n/a $50.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $42.07M $92.41M n/a $50.33M
Max Profit / Current MCap: 1.138 2.089 n/a 0.950
Max Profit Per Share (Gold): $0.68 $1.49 n/a $0.81
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.68 $1.49 n/a $0.81
Total Free Profit Per Share: $0.00 $0.56 n/a $0.56
FD Mkt. Cap / Gold Eq.: $60.14 $71.98 n/a $11.84
FD Mkt. Cap / Silver Eq.: $0.71 $0.78 n/a $0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
4.63% 5.09% n/a 0.45%

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.