Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 ~3210.74M which is a fall of roughly 50% over the last ten months. As of 02/17/2023 they have ~1,017M debt and ~1445.76M cash. They have 689M shares outstanding and trade on the New York Stock Exchange.
Quick Links
Login to access
General Details
Financial
02/17/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$6,421.48M
$3,210.74M
02/17/2023
Total Assets:
$8,712.34M
$8,460.04M
02/17/2023
Total Liabilities:
$3,804.76M
$3,694.57M
02/17/2023
Current Assets:
$2,867.35M
$2,784.32M
02/17/2023
Current Liabilities:
$937.40M
$910.26M
02/17/2023
Total Debt:
$1,047.69M
$1,017.35M
02/17/2023
Cash:
$1,488.87M
$1,445.76M
02/17/2023
Enterprise Value:
$5,980.29M
$2,782.33M
03/02/2058
Cash Flow:
$3,209.00M
$4,356.50M
never
Cash Flow Multiple:
2.00
0.74
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) 407,095,126
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
11/19/2023
Future MCap Modifier:
0.15Producer: Average
0.15Producer: 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%
11/19/2023
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
Location
Name
Owned
Type
Au
Ag
Cu
Notes
Exploration
Montana , USA
Stillwater
100% (guess)
n/a
show
Large platinum mine.
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
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
Exploration
Montana , USA
Stillwater
100% (guess)
n/a
show
Large platinum mine.
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
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
02/17/2023 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
$58,812.75M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$43,321.50M
$58,812.75M
n/a
Max Profit / Current MCap:
6.746
18.318
n/a
Max Profit Per Share (Gold):
$62.88
$85.36
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$62.88
$85.36
n/a
Total Free Profit Per Share:
$53.56
$80.70
n/a
FD MCap / Gold Eq.:
$95.13
$47.57
n/a
FD MCap / Silver Eq.:
$1.12
$0.58
n/a
FD MCap / Per Metal as % Spot Price:
5.17%
2.30%
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
$105,862.95M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$77,978.70M
$105,862.95M
n/a
Max Profit / Current MCap:
12.143
32.972
n/a
Max Profit Per Share (Gold):
$113.18
$153.65
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$113.18
$153.65
n/a
Total Free Profit Per Share:
$103.86
$148.99
n/a
FD MCap / Gold Eq.:
$52.85
$26.43
n/a
FD MCap / Silver Eq.:
$0.62
$0.32
n/a
FD MCap / Per Metal as % Spot Price:
2.87%
1.28%
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
$109,783.80M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$80,866.80M
$109,783.80M
n/a
Max Profit / Current MCap:
12.593
34.193
n/a
Max Profit Per Share (Gold):
$117.37
$159.34
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$117.37
$159.34
n/a
Total Free Profit Per Share:
$108.05
$154.68
n/a
FD MCap / Gold Eq.:
$50.96
$25.48
n/a
FD MCap / Silver Eq.:
$0.60
$0.31
n/a
FD MCap / Per Metal as % Spot Price:
2.77%
1.23%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
02/17/2023 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
ZAR 0.0551
ZAR 0.0535
12/03/2023
Spot Gold:
$1,841.80
$2,071.30
12/03/2023
Spot Silver:
$21.72
$25.44
12/03/2023
Gold:Silver Ratio:
84.80
81.42
12/03/2023
Spot Gold (Future):
$2,500.00
$3,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
25.00
30.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: