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 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 2.5Moz. 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 ~7472.68M which is a rise of roughly 201% over the last eight months. As of 02/22/2025 they have ~2,248M debt and ~922.44M cash. They have 708M 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 02/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $2,483.82M $7,472.68M 02/22/2025
MCap (OS): $2,483.82M $7,472.68M 02/22/2025
Total Assets: $8,601.72M $9,109.10M 02/22/2025
Total Liabilities: $3,756.45M $3,978.02M 02/22/2025
Current Assets: $2,830.95M $2,997.93M 02/22/2025
Current Liabilities: $925.50M $980.09M 02/22/2025
Total Debt: $2,123.21M $2,248.45M 02/22/2025
Cash: $871.06M $922.44M 02/22/2025
Debt (Net): $1,252.15M $1,326.01M
Enterprise Value: $3,735.97M $8,798.69M 10/26/2248
Cash Flow: $338.00M $2,977.05M never
Cash Flow Multiple: 7.35 2.51 never
Net Debt to
Cash Flow Ratio:		 3.70 0.45 never
Finance within 1 year: 02/22/2025
Misc 02/22/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 707,640,000 707,640,000 02/22/2025
Shares (FD): 707,640,000 707,640,000 02/22/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a 02/25/2025
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 02/22/2025
Production (Gold Eq Oz.): (guess) 
2,500,000		 (guess) 
2,500,000		 02/22/2025
Production (Silver Eq Oz.): (guess) 
226,621,371		 (guess) 
206,222,613		 02/22/2025
Development Phase: none Producer (Multiple Mines) 02/25/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 04/24/2023
Cash Flow Multiple: 5 5 04/17/2023

Resource Data

GOLD 02/22/2025
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 02/22/2025
Measured & Indicated: 150.00M 150.00M 02/22/2025
Inferred: 30.00M 30.00M 02/22/2025
Reserves & Resources: 180.00M 180.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 36.00M 36.00M 02/22/2025
Measured & Indicated: 115.20M 115.20M 02/22/2025
Inferred: 13.50M 13.50M 02/22/2025
Reserves & Resources: 128.70M 128.70M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
2,500,000oz.		 (guess) 
2,500,000oz.		 02/22/2025
Cash Cost: $2,100 $2,100 02/22/2025
Extra Operating Cost: $700 $700 02/22/2025
Total: $2,800 $2,800 02/22/2025
Margin (Free Cash Flow): $135 (5%) $1,191 (30%)
MCap / Production (AuEq): $993.53 $2,989.07
EV / Production (AuEq): $1,494.39 $3,519.47
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 02/22/2025
Open Pit (Avg): n/a n/a 02/21/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 02/25/2025
F
U
T
U
R
E		 Proven & Probable: 80.00M 80.00M 02/22/2025
Annual Production: 3,000,000oz. 3,000,000oz. 02/22/2025
Cash Cost: $1,800 $1,800 02/22/2025
Extra Operating Cost: $700 $700 02/22/2025
SILVER 02/22/2025
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 02/22/2025
Measured & Indicated: n/a n/a 02/22/2025
Inferred: n/a n/a 02/22/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 02/22/2025
Measured & Indicated: n/a n/a 02/22/2025
Inferred: n/a n/a 02/22/2025
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 02/22/2025
Extra Operating Cost: n/a n/a 02/22/2025
Total: n/a n/a 02/22/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $10.96 $36.24
EV / Production (AgEq): $16.49 $42.67
G
R
A
D
E		 Underground (Avg): n/a n/a 02/22/2025
Open Pit (Avg): n/a n/a 02/21/2024
Recovery Rate: n/a n/a 02/22/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 02/22/2025
Annual Production: n/a n/a 02/22/2025
Cash Cost: n/a n/a 02/22/2025
Extra Operating Cost: n/a n/a 02/22/2025

Property

Last Analysis Data  (02/22/2025)
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		 02/22/2025
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): $4,867.20M $42,869.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $4,867.20M $42,869.52M n/a
Max Profit / Current MCap: 1.960 5.737 n/a
Max Profit Per Share (Gold): $6.88 $60.58 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $6.88 $60.58 n/a
Total Free Profit Per Share: $3.37 $50.02 n/a
FD MCap / Gold Eq.: $68.99 $207.57 n/a
FD MCap / Silver Eq.: $0.76 $2.52 n/a
FD MCap / Per Metal
as % Spot Price:		 2.35% 5.20% n/a
EV / Gold Eq.: $103.78 $244.41 n/a
EV / Silver Eq.: $1.14 $2.96 n/a
EV / Per Metal
as % Spot Price:		 3.54% 6.12% n/a
Measured &
Indicated		 02/22/2025
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): $15,575.04M $137,182.46M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $15,575.04M $137,182.46M n/a
Max Profit / Current MCap: 6.271 18.358 n/a
Max Profit Per Share (Gold): $22.01 $193.86 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $22.01 $193.86 n/a
Total Free Profit Per Share: $18.50 $183.30 n/a
FD MCap / Gold Eq.: $21.56 $64.87 n/a
FD MCap / Silver Eq.: $0.24 $0.79 n/a
FD MCap / Per Metal
as % Spot Price:		 0.73% 1.63% n/a
EV / Gold Eq.: $32.43 $76.38 n/a
EV / Silver Eq.: $0.36 $0.93 n/a
EV / Per Metal
as % Spot Price:		 1.10% 1.91% n/a

Reserves &
Resources		 02/22/2025
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): $17,400.24M $153,258.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $17,400.24M $153,258.53M n/a
Max Profit / Current MCap: 7.005 20.509 n/a
Max Profit Per Share (Gold): $24.59 $216.58 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $24.59 $216.58 n/a
Total Free Profit Per Share: $21.08 $206.02 n/a
FD MCap / Gold Eq.: $19.30 $58.06 n/a
FD MCap / Silver Eq.: $0.21 $0.70 n/a
FD MCap / Per Metal
as % Spot Price:		 0.66% 1.45% n/a
EV / Gold Eq.: $29.03 $68.37 n/a
EV / Silver Eq.: $0.32 $0.83 n/a
EV / Per Metal
as % Spot Price:		 0.99% 1.71% 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.     ×