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

Sibanye-Stillwater

www: www.sibanyestillwater.com   email: ir@sibanyestillwater.com
Category: Emerging Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
NYSE:SBGL USD

Description

Sibanye-Stillwater are a gold focused emerging major with three producing mines in South Africa, three mines in development in South Africa and exploration properties. Currently they produce roughly 2.5Moz. of gold per year. They have approximately 110Moz. of gold in the reserves and resources category of which 100Moz. are in the measured and indicated category. They have a market capitalisation of ~3933.7M which is a rise of roughly 82% over the last nine months. As of 02/07/2019 they have ~1,681M debt and ~134.48M cash. They have 566M 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 02/07/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $2,164.95M $3,933.70M 02/07/2019 $1,768.75M
Total Assets: $561.77M $511.03M 02/07/2019 $-50.74M
Total Liabilities: $384.37M $349.65M 02/07/2019 $-34.72M
Current Assets: $887.01M $806.89M 02/07/2019 $-80.12M
Current Liabilities: $591.34M $537.93M 02/07/2019 $-53.41M
Total Debt: $1,847.94M $1,681.03M 02/07/2019 $-166.91M
Cash: $147.83M $134.48M 02/07/2019 $-13.35M
Enterprise Value: $3,865.05M $5,480.25M 08/30/2143 $1,615.20M
Cash Flow: $193.55M $435.58M never $242.03M
Cash Flow Multiple: 11.19 9.03 never -2.15
Net Debt to
Cash Flow Ratio:
8.78 3.55 never -5.23
Finance within 1 year: 02/07/2019 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/07/2019 0.00%
Misc 02/07/2019
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 566,000,000 566,000,000 02/07/2019 0
Shares (FD): 566,000,000 566,000,000 02/07/2019 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/07/2019 n/a
Production (Gold Eq Oz.): (guess) 
2,500,000
(guess) 
2,500,000
02/07/2019 0
Production (Silver Eq Oz.): (guess) 
208,561,426
(guess) 
216,253,731
02/07/2019 7,692,305
Initial CapEx (Outstanding): n/a n/a 02/07/2019 n/a
Funding Option: n/a n/a 02/07/2019 n/a
Documentation: none PRODUCER 02/07/2019 n/a
Value Adjustment: -50% -50% never 0%

Resource Data

GOLD 02/07/2019
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 32.00M 32.00M 02/07/2019 0.00M
Measured & Indicated: 100.00M 100.00M 02/07/2019 0.00M
Inferred: 10.00M 10.00M 02/07/2019 0.00M
Reserves & Resources: 110.00M 110.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 28.80M 28.80M 02/07/2019 0.00M
Measured & Indicated: 77.76M 77.76M 02/07/2019 0.00M
Inferred: 4.50M 4.50M 02/07/2019 0.00M
Reserves & Resources: 82.26M 82.26M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
2,500,000oz.
(guess) 
2,500,000oz.
02/07/2019 0oz.
Cash Cost: $800 $800 02/07/2019 $0.00
Extra Operating Cost: $400 $400 02/07/2019 $0.00
Average Grade: 5.00 g/t 5.00 g/t 02/07/2019 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/07/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 75.00M 75.00M 02/07/2019 0.00M
Annual Production: 2,500,000oz. 2,500,000oz. 02/07/2019 0oz.
Cash Cost: $850 $850 02/07/2019 $0
Extra Operating Cost: $400 $400 02/07/2019 $0
SILVER 02/07/2019
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 02/07/2019 0.00M
Measured & Indicated: n/a n/a 02/07/2019 0.00M
Inferred: n/a n/a 02/07/2019 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 02/07/2019 0.00M
Measured & Indicated: n/a n/a 02/07/2019 0.00M
Inferred: n/a n/a 02/07/2019 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 02/07/2019 $0.00
Extra Operating Cost: n/a n/a 02/07/2019 $0.00
Average Grade: n/a n/a 02/07/2019 n/a
Recovery Rate: n/a n/a 02/07/2019 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/07/2019 0.00M
Annual Production: n/a n/a 02/07/2019 n/a
Cash Cost: n/a n/a 02/07/2019 n/a
Extra Operating Cost: n/a n/a 02/07/2019 n/a

Property

Last Analysis Data  (02/07/2019)
Stage Location Name Owned Type Au Ag Cu Notes
Production South Africa Beatrix 100% (guess) Underground show
1 of 3 producing mines.
Production South Africa Driefontein 100% (guess) Underground n/a
Production South Africa Kloof 100% (guess) Underground n/a
Development Free State Goldfield, South Africa Bloemhoek Gold 100% n/a n/a
Development Free State Goldfield, South Africa Bloemhoek Uranium 100% n/a n/a
Development Free State, South Africa De Bron Merriespruit Gold 100% n/a n/a
Exploration Montana, USA Stillwater 100% (guess) n/a show
Large platinum mine.
Exploration Witwatersrand Basin, South Africa Beisa North 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Beisa South 100% n/a n/a
Exploration Free State, South Africa De Bron Merriespruit Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Eldorado 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Hakkies Gold 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Hakkies Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Klerksdorp 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Potchefstroom 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Potchefstroom Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Robijn Gold 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Robijn Uranium 100% n/a n/a
Current Data
Stage Location Name Owned Type Au Ag Cu Notes
Production South Africa Beatrix 100% (guess) Underground show
1 of 3 producing mines.
Production South Africa Driefontein 100% (guess) Underground n/a
Production South Africa Kloof 100% (guess) Underground n/a
Development Free State Goldfield, South Africa Bloemhoek Gold 100% n/a n/a
Development Free State Goldfield, South Africa Bloemhoek Uranium 100% n/a n/a
Development Free State, South Africa De Bron Merriespruit Gold 100% n/a n/a
Exploration Montana, USA Stillwater 100% (guess) n/a show
Large platinum mine.
Exploration Witwatersrand Basin, South Africa Beisa North 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Beisa South 100% n/a n/a
Exploration Free State, South Africa De Bron Merriespruit Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Eldorado 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Hakkies Gold 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Hakkies Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Klerksdorp 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Potchefstroom 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Potchefstroom Uranium 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Robijn Gold 100% n/a n/a
Exploration Witwatersrand Basin, South Africa Robijn Uranium 100% n/a n/a

Profitability (by resource)

Proven &
Probable
02/07/2019
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.): 32.00M 32.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 98.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 28.80M 28.80M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 88.62M
Maximum Profit (Gold): $1,114.85M $2,508.91M n/a $1,394.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,114.85M $2,508.91M n/a $1,394.06M
Max Profit / Current MCap: 0.515 0.638 n/a 0.123
Max Profit Per Share (Gold): $1.97 $4.43 n/a $2.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.97 $4.43 n/a $2.46
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $75.17 $136.59 n/a $61.41
FD Mkt. Cap / Silver Eq.: $0.90 $1.58 n/a $0.68
FD Mkt. Cap / Per Metal
as % Spot Price:
5.74% 9.43% n/a 3.69%
Measured &
Indicated
02/07/2019
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.): 100.00M 100.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 307.69M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 77.76M 77.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 239.26M
Maximum Profit (Gold): $3,010.09M $6,774.06M n/a $3,763.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,010.09M $6,774.06M n/a $3,763.97M
Max Profit / Current MCap: 1.390 1.722 n/a 0.332
Max Profit Per Share (Gold): $5.32 $11.97 n/a $6.65
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.32 $11.97 n/a $6.65
Total Free Profit Per Share: $1.49 $5.02 n/a $3.53
FD Mkt. Cap / Gold Eq.: $27.84 $50.59 n/a $22.75
FD Mkt. Cap / Silver Eq.: $0.33 $0.58 n/a $0.25
FD Mkt. Cap / Per Metal
as % Spot Price:
2.12% 3.49% n/a 1.37%

Reserves &
Resources
02/07/2019
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.): 110.00M 110.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 338.46M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 82.26M 82.26M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 253.11M
Maximum Profit (Gold): $3,184.28M $7,166.08M n/a $3,981.80M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,184.28M $7,166.08M n/a $3,981.80M
Max Profit / Current MCap: 1.471 1.822 n/a 0.351
Max Profit Per Share (Gold): $5.63 $12.66 n/a $7.03
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.63 $12.66 n/a $7.03
Total Free Profit Per Share: $1.80 $5.71 n/a $3.91
FD Mkt. Cap / Gold Eq.: $26.32 $47.82 n/a $21.50
FD Mkt. Cap / Silver Eq.: $0.32 $0.55 n/a $0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
2.01% 3.30% n/a 1.29%

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.