investorscraft@gmail.com

Intrinsic ValueSerabi Gold plc (SBI.TO)

Previous Close$5.77
Intrinsic Value
Upside potential
Previous Close
$5.77

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Serabi Gold plc is a gold-focused mining company operating primarily in Brazil's Tapajos region, where it owns and develops the Palito mining complex spanning 48,846 hectares. The company generates revenue through gold production and exploration, with additional exposure to copper deposits. Serabi operates in a competitive sector dominated by larger players but maintains a niche position through its high-grade, low-cost operations in a jurisdiction with established mining infrastructure. The company’s business model hinges on efficient extraction and processing, targeting consistent production growth while managing operational risks inherent in mining. Its market position is bolstered by a disciplined approach to capital allocation and a focus on organic resource expansion. Serabi’s strategic location in Brazil provides access to favorable geology, though it faces regulatory and environmental challenges common to the industry. The company’s ability to sustain profitability amid fluctuating gold prices will depend on its operational efficiency and exploration success.

Revenue Profitability And Efficiency

Serabi reported revenue of CAD 94.5 million in the latest fiscal period, with net income reaching CAD 27.8 million, reflecting a healthy margin for a junior gold producer. The company’s diluted EPS of CAD 0.37 underscores its earnings capability, supported by an operating cash flow of CAD 30.9 million. Capital expenditures of CAD 18.9 million indicate ongoing investment in sustaining and growth projects, balancing profitability with long-term resource development.

Earnings Power And Capital Efficiency

The company demonstrates solid earnings power, with its net income representing approximately 29% of revenue, a strong metric for the gold mining sector. Operating cash flow covers capital expenditures comfortably, suggesting efficient reinvestment. Serabi’s ability to generate free cash flow supports its capacity to self-fund exploration and development without excessive reliance on external financing.

Balance Sheet And Financial Health

Serabi maintains a conservative balance sheet, with CAD 22.2 million in cash and equivalents against total debt of CAD 6.0 million, indicating robust liquidity. The low debt level relative to equity and cash reserves positions the company well to navigate cyclical downturns. Its financial health is further reinforced by positive operating cash flow and manageable leverage.

Growth Trends And Dividend Policy

Growth is driven by operational execution and exploration success, with no current dividend policy, reflecting a reinvestment-focused strategy. The company’s market capitalization of CAD 260.7 million suggests investor confidence in its ability to expand production and reserves. Serabi’s beta of 0.553 indicates lower volatility compared to the broader market, typical of gold equities with stable cash flows.

Valuation And Market Expectations

Trading on the TSX, Serabi’s valuation reflects its status as a smaller, growth-oriented gold producer. The absence of dividends aligns with market expectations for capital retention in exploration and development. Investors likely price the stock based on reserve growth potential and gold price sensitivity, given its operational leverage to commodity cycles.

Strategic Advantages And Outlook

Serabi’s strategic advantages include its high-grade Palito asset and cost-efficient operations in a mining-friendly region. The outlook hinges on gold price stability and successful resource expansion. Risks include geopolitical factors in Brazil and operational execution, but the company’s disciplined approach positions it to capitalize on favorable market conditions.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount