Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 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 using 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 5.0Moz. of gold per year. They have approximately 160Moz. of gold in the reserves and resources category of which 150Moz. are in the measured and indicated category. They have a market capitalisation of ~5029.7M which is a fall of roughly 22% over the last four months. As of 02/17/2023 they have ~975M debt and ~1385.75M cash. They have 689M 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 02/17/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $6,421.48M $5,029.70M 02/17/2023
Total Assets: $8,712.34M $8,108.90M 02/17/2023
Total Liabilities: $3,804.76M $3,541.23M 02/17/2023
Current Assets: $2,867.35M $2,668.75M 02/17/2023
Current Liabilities: $937.40M $872.48M 02/17/2023
Total Debt: $1,047.69M $975.12M 02/17/2023
Cash: $1,488.87M $1,385.75M 02/17/2023
Enterprise Value: $5,980.29M $4,619.07M 05/16/2116
Cash Flow: $3,209.00M $3,736.50M never
Cash Flow Multiple: 2.00 1.35 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 02/17/2023
Misc 02/17/2023
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 689,000,000 689,000,000 02/17/2023
Shares (FD): 689,000,000 689,000,000 02/17/2023
Insider Ownership: n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a n/a 02/17/2023
Production (Gold Eq Oz.): (guess) 
5,000,000		 (guess) 
5,000,000		 02/17/2023
Production (Silver Eq Oz.): (guess) 
423,987,109		 (guess) 
412,738,448		 02/17/2023
Initial CapEx (Outstanding): n/a n/a 02/17/2023
Funding Option: n/a n/a 02/17/2023
Documentation: none PRODUCER 04/17/2023
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: Average
 04/24/2023
Cash Flow Multiplier: 5 5 04/17/2023

Resource Data

GOLD 02/17/2023
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 75.00M 75.00M 02/17/2023
Measured & Indicated: 150.00M 150.00M 02/17/2023
Inferred: 10.00M 10.00M 02/17/2023
Reserves & Resources: 160.00M 160.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 67.50M 67.50M 02/17/2023
Measured & Indicated: 121.50M 121.50M 02/17/2023
Inferred: 4.50M 4.50M 02/17/2023
Reserves & Resources: 126.00M 126.00M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
5,000,000oz.		 (guess) 
5,000,000oz.		 02/17/2023
Cash Cost: $800 $800 02/17/2023
Extra Operating Cost: $400 $400 02/17/2023
Average Grade: 5.00 g/t 5.00 g/t 02/17/2023
Recovery Rate: (CG)  90.00% (CG)  90.00% 04/17/2023
F
U
T
U
R
E		 Proven & Probable: 100.00M 80.00M 04/17/2023
Annual Production: 5,000,000oz. 5,000,000oz. 02/17/2023
Cash Cost: $900 $1,000 04/17/2023
Extra Operating Cost: $450 $500 04/17/2023
SILVER 02/17/2023
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 02/17/2023
Measured & Indicated: n/a n/a 02/17/2023
Inferred: n/a n/a 02/17/2023
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/17/2023
Measured & Indicated: n/a n/a 02/17/2023
Inferred: n/a n/a 02/17/2023
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 02/17/2023
Extra Operating Cost: n/a n/a 02/17/2023
Average Grade: n/a n/a 02/17/2023
Recovery Rate: n/a n/a 02/17/2023
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/17/2023
Annual Production: n/a n/a 02/17/2023
Cash Cost: n/a n/a 02/17/2023
Extra Operating Cost: n/a n/a 02/17/2023

Property

Last Analysis Data  (02/17/2023)
Stage Name Owned 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 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		 02/17/2023
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.): 75.00M 75.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 67.50M 67.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $43,321.50M $50,442.75M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $43,321.50M $50,442.75M n/a
Max Profit / Current MCap: 6.746 10.029 n/a
Max Profit Per Share (Gold): $62.88 $73.21 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $62.88 $73.21 n/a
Total Free Profit Per Share: $53.56 $65.91 n/a
FD MCap / Gold Eq.: $95.13 $74.51 n/a
FD MCap / Silver Eq.: $1.12 $0.90 n/a
FD MCap / Per Metal
as % Spot Price:		 5.17% 3.83% n/a
Measured &
Indicated		 02/17/2023
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.): 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.: 121.50M 121.50M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $77,978.70M $90,796.95M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $77,978.70M $90,796.95M n/a
Max Profit / Current MCap: 12.143 18.052 n/a
Max Profit Per Share (Gold): $113.18 $131.78 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $113.18 $131.78 n/a
Total Free Profit Per Share: $103.86 $124.48 n/a
FD MCap / Gold Eq.: $52.85 $41.40 n/a
FD MCap / Silver Eq.: $0.62 $0.50 n/a
FD MCap / Per Metal
as % Spot Price:		 2.87% 2.13% n/a

Reserves &
Resources		 02/17/2023
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.): 160.00M 160.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 126.00M 126.00M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $80,866.80M $94,159.80M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $80,866.80M $94,159.80M n/a
Max Profit / Current MCap: 12.593 18.721 n/a
Max Profit Per Share (Gold): $117.37 $136.66 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $117.37 $136.66 n/a
Total Free Profit Per Share: $108.05 $129.36 n/a
FD MCap / Gold Eq.: $50.96 $39.92 n/a
FD MCap / Silver Eq.: $0.60 $0.48 n/a
FD MCap / Per Metal
as % Spot Price:		 2.77% 2.05% 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.     ×