Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Sibanye-Stillwater

www: www.sibanyestillwater.com   email: ir@sibanyestillwater.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
NYSE:SBSW USD

Description

Sibanye-Stillwater are a gold focused major with three producing mines in South Africa, three mines in development in South Africa and exploration properties. Currently they produce roughly 2.0Moz. of gold per year. They have approximately 180Moz. of gold in the reserves and resources category of which 150Moz. are in the measured and indicated category. They have a market capitalisation of ~$9136.88M which is a fall of roughly 10% over the last two weeks. As of 03/06/2026 they have ~$2,200M debt and ~$1000M cash. They have 724M shares outstanding and trade on the New York Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 03/06/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $10,208.40M $9,136.88M 03/06/2026
MCap (OS): $10,208.40M $9,136.88M 03/06/2026
Total Assets: $9,000.00M $9,000.00M 03/06/2026
Total Liabilities: $6,000.00M $6,000.00M 03/06/2026
Current Assets: $3,600.00M $3,600.00M 03/06/2026
Current Liabilities: $900.00M $900.00M 03/06/2026
Total Debt: $2,200.00M $2,200.00M 03/06/2026
Cash: $1,000.00M $1,000.00M 03/06/2026
Debt (Net): $1,200.00M $1,200.00M
Enterprise Value: $11,408.40M $10,336.88M
Cash Flow: $1,345.92M $767.04M never
Cash Flow Multiple: 7.58 11.91 never
Net Debt to
Cash Flow Ratio:		 0.89 1.56 never
Finance within 1 year: 03/06/2026
Misc 03/06/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 724,000,000 724,000,000 03/06/2026
Shares (FD): 724,000,000 724,000,000 03/06/2026
Insider Ownership: n/a n/a 03/06/2026
Dividend (Annual): n/a n/a 03/06/2026
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 03/06/2026
Production (Gold Eq Oz.): (guess) 
2,000,000		 (guess) 
2,000,000		 03/06/2026
Production (Silver Eq Oz.): (guess) 
122,350,047		 (guess) 
126,663,727		 03/06/2026
Development Phase: Producer (Multiple Mines) Producer (Multiple Mines) 03/06/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 03/06/2026
Cash Flow Multiple: 8 8 03/06/2026

Resource Data

GOLD 03/06/2026
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 40.00M 40.00M 03/06/2026
Measured & Indicated: 150.00M 150.00M 03/06/2026
Inferred: 30.00M 30.00M 03/06/2026
Reserves & Resources: 180.00M 180.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 36.00M 36.00M 03/06/2026
Measured & Indicated: 115.20M 115.20M 03/06/2026
Inferred: 13.50M 13.50M 03/06/2026
Reserves & Resources: 128.70M 128.70M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,000,000oz.		 (guess) 
2,000,000oz.		 03/06/2026
Cash Cost: $3,000 $3,000 03/06/2026
Extra Operating Cost: $1,500 $1,500 03/06/2026
Total: $4,500 $4,500 03/06/2026
Margin (Free Cash Flow): $673 (13%) $384 (8%)
MCap / Production (AuEq): $5,104.20 $4,568.44
EV / Production (AuEq): $5,704.20 $5,168.44
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 03/06/2026
Open Pit (Avg): n/a n/a 03/06/2026
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/06/2026
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 03/06/2026
Annual Production: 2,700,000oz. 2,700,000oz. 03/06/2026
Cash Cost: $3,000 $3,000 03/06/2026
Extra Operating Cost: $1,000 $1,000 03/06/2026
SILVER 03/06/2026
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 03/06/2026
Measured & Indicated: n/a n/a 03/06/2026
Inferred: n/a n/a 03/06/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 03/06/2026
Measured & Indicated: n/a n/a 03/06/2026
Inferred: n/a n/a 03/06/2026
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 03/06/2026
Extra Operating Cost: n/a n/a 03/06/2026
Total: n/a n/a 03/06/2026
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $83.44 $72.13
EV / Production (AgEq): $93.24 $81.61
G
R
A
D
E		 Underground (Avg): n/a n/a 03/06/2026
Open Pit (Avg): n/a n/a 03/06/2026
Recovery Rate: n/a n/a 03/06/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 03/06/2026
Annual Production: n/a n/a 03/06/2026
Cash Cost: n/a n/a 03/06/2026
Extra Operating Cost: n/a n/a 03/06/2026

Property

Last Analysis Data  (03/06/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Stillwater
100 show
Large platinum mine.
Prod Beatrix
100 show
1 of 3 producing mines.
Prod Driefontein
100 n/a
Prod Kloof
100 n/a
Dev Bloemhoek Gold
100 n/a
Dev Bloemhoek Uranium
100 n/a
Dev De Bron Merriespruit Gold
100 n/a
Exp Beisa North
100 n/a
Exp Beisa South
100 n/a
Exp De Bron Merriespruit Uranium
100 n/a
Exp Eldorado
100 n/a
Exp Hakkies Gold
100 n/a
Exp Hakkies Uranium
100 n/a
Exp Klerksdorp
100 n/a
Exp Potchefstroom
100 n/a
Exp Potchefstroom Uranium
100 n/a
Exp Robijn Gold
100 n/a
Exp Robijn Uranium
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Stillwater
100 show
Large platinum mine.
Prod Beatrix
100 show
1 of 3 producing mines.
Prod Driefontein
100 n/a
Prod Kloof
100 n/a
Dev Bloemhoek Gold
100 n/a
Dev Bloemhoek Uranium
100 n/a
Dev De Bron Merriespruit Gold
100 n/a
Exp Beisa North
100 n/a
Exp Beisa South
100 n/a
Exp De Bron Merriespruit Uranium
100 n/a
Exp Eldorado
100 n/a
Exp Hakkies Gold
100 n/a
Exp Hakkies Uranium
100 n/a
Exp Klerksdorp
100 n/a
Exp Potchefstroom
100 n/a
Exp Potchefstroom Uranium
100 n/a
Exp Robijn Gold
100 n/a
Exp Robijn Uranium
100 n/a

Profitability (by resource)

Proven &
Probable		 03/06/2026
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.): 40.00M 40.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 36.00M 36.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $24,226.56M $13,806.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $24,226.56M $13,806.72M n/a
Max Profit / Current MCap: 2.373 1.511 n/a
Max Profit Per Share (Gold): $33.46 $19.07 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $33.46 $19.07 n/a
Total Free Profit Per Share: $19.36 $6.45 n/a
FD MCap / Gold Eq.: $283.57 $253.80 n/a
FD MCap / Silver Eq.: $4.64 $4.01 n/a
FD MCap / Per Metal
as % Spot Price:		 5.48% 5.20% n/a
EV / Gold Eq.: $316.90 $287.14 n/a
EV / Silver Eq.: $5.18 $4.53 n/a
EV / Per Metal
as % Spot Price:		 6.13% 5.88% n/a
Measured &
Indicated		 03/06/2026
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.): 150.00M 150.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 115.20M 115.20M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $77,524.99M $44,181.50M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $77,524.99M $44,181.50M n/a
Max Profit / Current MCap: 7.594 4.836 n/a
Max Profit Per Share (Gold): $107.08 $61.02 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $107.08 $61.02 n/a
Total Free Profit Per Share: $92.98 $48.40 n/a
FD MCap / Gold Eq.: $88.61 $79.31 n/a
FD MCap / Silver Eq.: $1.45 $1.25 n/a
FD MCap / Per Metal
as % Spot Price:		 1.71% 1.62% n/a
EV / Gold Eq.: $99.03 $89.73 n/a
EV / Silver Eq.: $1.62 $1.42 n/a
EV / Per Metal
as % Spot Price:		 1.91% 1.84% n/a

Reserves &
Resources		 03/06/2026
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.): 180.00M 180.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 128.70M 128.70M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $86,609.95M $49,359.02M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $86,609.95M $49,359.02M n/a
Max Profit / Current MCap: 8.484 5.402 n/a
Max Profit Per Share (Gold): $119.63 $68.18 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $119.63 $68.18 n/a
Total Free Profit Per Share: $105.53 $55.56 n/a
FD MCap / Gold Eq.: $79.32 $70.99 n/a
FD MCap / Silver Eq.: $1.30 $1.12 n/a
FD MCap / Per Metal
as % Spot Price:		 1.53% 1.45% n/a
EV / Gold Eq.: $88.64 $80.32 n/a
EV / Silver Eq.: $1.45 $1.27 n/a
EV / Per Metal
as % Spot Price:		 1.71% 1.64% n/a

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.     ×