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

Sihayo Gold Ltd.

www: www.sihayogold.com   email: sihayogold@sihayogold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:SIH AUD

Description

Sihayo Gold Ltd. are a gold focused junior, late stage development company with one mine in development in Indonesia. They have approximately 1.2Moz. of gold in the reserves and resources category of which 0.6Moz. are in the measured and indicated category. They have a market capitalisation of ~A$42.1M which is a fall of roughly 12% over the last two months. As of 09/14/2020 they have ~A$7M debt and ~A$10.3M cash. They have 2,862M shares outstanding and trade on the Australian Stock Exchange.

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

General Details

Financial 09/14/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $47.96M $42.10M 09/14/2020 $-5.86M
Total Assets: $16.76M $16.92M 09/14/2020 $0.16M
Total Liabilities: $4.37M $4.41M 09/14/2020 $0.04M
Current Assets: $10.20M $10.30M 09/14/2020 $0.10M
Current Liabilities: $3.64M $3.68M 09/14/2020 $0.03M
Total Debt: $7.29M $7.35M 09/14/2020 $0.07M
Cash: $10.20M $10.30M 09/14/2020 $0.10M
Enterprise Value: $45.05M $39.16M 03/29/1971 $-5.89M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: Yes Yes 09/14/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 09/14/2020 0.00%
Misc 09/14/2020
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 2,862,000,000 2,862,000,000 09/14/2020 0
Shares (FD): 2,862,000,000 2,862,000,000 09/14/2020 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2023 09/14/2020 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 09/14/2020 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 09/14/2020 0
Initial CapEx (Outstanding): $80.00M
166.8% of Mkt.Cap		 $80.00M
190.04% of Mkt.Cap 		09/14/2020 $0.00M
Funding Option: n/a n/a 09/14/2020 n/a
Documentation: none FS 09/14/2020 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 09/14/2020
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.50M 0.50M 09/14/2020 0.00M
Measured & Indicated: 0.60M 0.60M 09/14/2020 0.00M
Inferred: 0.60M 0.60M 09/14/2020 0.00M
Reserves & Resources: 1.20M 1.20M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.35M 0.35M 09/14/2020 0.00M
Measured & Indicated: 0.41M 0.41M 09/14/2020 0.00M
Inferred: 0.21M 0.21M 09/14/2020 0.00M
Reserves & Resources: 0.62M 0.62M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 09/14/2020 $0.00
Extra Operating Cost: n/a n/a 09/14/2020 $0.00
Average Grade: 2.40 g/t 2.40 g/t 09/14/2020 n/a
Recovery Rate: (CG)  70.00% (CG)  70.00% 09/14/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.60M 0.60M 09/14/2020 0.00M
Annual Production: 50,000oz. 50,000oz. 09/14/2020 0oz.
Cash Cost: $750 $750 09/14/2020 $0
Extra Operating Cost: $400 $400 09/14/2020 $0
SILVER 09/14/2020
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 09/14/2020 0.00M
Measured & Indicated: n/a n/a 09/14/2020 0.00M
Inferred: n/a n/a 09/14/2020 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 09/14/2020 0.00M
Measured & Indicated: n/a n/a 09/14/2020 0.00M
Inferred: n/a n/a 09/14/2020 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 09/14/2020 $0.00
Extra Operating Cost: n/a n/a 09/14/2020 $0.00
Average Grade: n/a n/a 09/14/2020 n/a
Recovery Rate: n/a n/a 09/14/2020 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/14/2020 0.00M
Annual Production: n/a n/a 09/14/2020 n/a
Cash Cost: n/a n/a 09/14/2020 n/a
Extra Operating Cost: n/a n/a 09/14/2020 n/a

Property

Last Analysis Data  (09/14/2020)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Sumatra, Indonesia Sihayo Pungkut 100% (guess) 66,000 Open Pit show
1.4 million oz deposit.

Feasibility study completed.

$58 million capex.

$800 cash costs.

43,000 oz production for 10 years.
Total Land Package Size (ha): 66,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Sumatra, Indonesia Sihayo Pungkut 100% (guess) 66,000 Open Pit show
1.4 million oz deposit.

Feasibility study completed.

$58 million capex.

$800 cash costs.

43,000 oz production for 10 years.
Total Land Package Size (ha): 66,000  

Profitability (by resource)

Proven &
Probable		 09/14/2020
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.): 0.50M 0.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.98M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.35M 0.35M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.08M
Maximum Profit (Gold): $198.72M $161.68M n/a $-37.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $198.72M $161.68M n/a $-37.04M
Max Profit / Current MCap: 4.143 3.841 n/a -0.303
Max Profit Per Share (Gold): $0.07 $0.06 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.07 $0.06 n/a $-0.01
Total Free Profit Per Share: $0.05 $0.04 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $137.03 $120.28 n/a $-16.75
FD Mkt. Cap / Silver Eq.: $1.91 $1.55 n/a $-0.36
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.99% 6.65% n/a -0.34%
Measured &
Indicated		 09/14/2020
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.): 0.60M 0.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 3.57M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.41M 0.41M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.42M
Maximum Profit (Gold): $230.51M $187.54M n/a $-42.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $230.51M $187.54M n/a $-42.97M
Max Profit / Current MCap: 4.806 4.455 n/a -0.351
Max Profit Per Share (Gold): $0.08 $0.07 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.08 $0.07 n/a $-0.02
Total Free Profit Per Share: $0.06 $0.05 n/a $-0.01
FD Mkt. Cap / Gold Eq.: $118.13 $103.69 n/a $-14.44
FD Mkt. Cap / Silver Eq.: $1.65 $1.33 n/a $-0.31
FD Mkt. Cap / Per Metal
as % Spot Price:		 6.02% 5.73% n/a -0.29%

Reserves &
Resources		 09/14/2020
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.): 1.20M 1.20M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 7.15M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.62M 0.62M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.67M
Maximum Profit (Gold): $349.75M $284.55M n/a $-65.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $349.75M $284.55M n/a $-65.20M
Max Profit / Current MCap: 7.292 6.759 n/a -0.533
Max Profit Per Share (Gold): $0.12 $0.10 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.12 $0.10 n/a $-0.02
Total Free Profit Per Share: $0.10 $0.08 n/a $-0.02
FD Mkt. Cap / Gold Eq.: $77.86 $68.34 n/a $-9.52
FD Mkt. Cap / Silver Eq.: $1.09 $0.88 n/a $-0.21
FD Mkt. Cap / Per Metal
as % Spot Price:		 3.97% 3.78% n/a -0.19%

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.