US · SBSW
Sibanye Stillwater Limited
- Sector
- Basic Materials · Gold
- Headquarters
- Weltevredenpark 1709
- Website
- sibanyestillwater.com
Price · as of 2025-12-31
$12.07
Market cap 12.53B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.50 | -95.86% |
| Intrinsic Value(DCF) | $10.04 | -16.82% |
| Graham-Dodd Method(GD) | $0.90 | -92.54% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | $4.20 | $3.93 | $0.00 | $0.00 | $0.40 |
| 2013 | $6.15 | $7.50 | $119.80 | $6.30 | $23.50 |
| 2014 | $6.01 | $7.00 | $1.68 | $1.70 | $4.70 |
| 2015 | $10.60 | $6.06 | $0.72 | $1.10 | $1.30 |
| 2016 | $5.79 | $7.88 | $62.39 | $1.50 | $24.40 |
| 2017 | $3.36 | $4.69 | $164.54 | $0.00 | $0.00 |
| 2018 | $3.23 | $3.06 | $47.96 | $0.50 | $0.00 |
| 2019 | $7.51 | $6.10 | $244.89 | $2.10 | $0.30 |
| 2020 | $14.65 | $16.17 | $1,976.92 | $15.40 | $197.10 |
| 2021 | $15.86 | $43.05 | $2,163.52 | $0.00 | $110.00 |
| 2022 | $7.92 | $21.50 | $100.76 | $2.70 | $0.00 |
| 2023 | $4.64 | $3.98 | $1.95 | $0.00 | $27.40 |
| 2024 | $3.88 | $3.37 | $0.00 | $0.30 | $0.00 |
| 2025 | $16.99 | $8.96 | $1.50 | $0.90 | $0.00 |
AI valuation
Our deep-learning model estimates Sibanye Stillwater Limited's (SBSW) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.50
- Current price
- $12.07
- AI upside
- -95.86%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$10.04
-16.82% upside
Graham-Dodd
$0.90
-92.54% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SBSW | Sibanye Stillwater Limite… | $12.07 | 12.53B | -26% | -17% | -93% | — | -43.50 | 5.28 | 1.73 | 7.41 | — | 5.55 | 23.82% | 18.48% | -3.99% | -11.48% | 32.48% | -3.33% | 1.12 | 8.63 | 1.78 | 0.86 | 0.86 | -3411.00% | 711.00% | -11494.00% | 0.81% | 0.60 | 2.47% | 0.13% | -5.80% | 0.13% | 10.61 | 139.73 | 1.96 | 2.51 |
| AA | Alcoa Corporation | $62.08 | 16.08B | -39% | -53% | -36% | -11% | 14.77 | 2.73 | 1.31 | 8.11 | 0.99 | 2.73 | 13.58% | 7.62% | 9.01% | 20.05% | 17.07% | 7.48% | 0.00 | 6.15 | 1.45 | 0.76 | -0.86 | 148571.00% | 453.00% | 125000.00% | 3.39% | 0.31 | 9.97% | 0.63% | 9.30% | 20.22% | 15.58 | 26.67 | 1.19 | 2.09 |
| EGO | Eldorado Gold Corporation | $46.42 | 9.22B | +21% | -60% | -28% | +154% | 17.78 | 2.20 | 5.08 | 9.47 | 22.79 | 2.25 | 44.87% | 41.47% | 27.89% | 12.95% | 17.25% | 8.43% | 0.30 | 27.26 | 1.83 | 1.46 | 0.41 | 7801.00% | 3993.00% | -88642.00% | -2.08% | 0.87 | -4.58% | 0.00% | 0.00% | 2.32% | 12.81 | -50.33 | 5.31 | 2.76 |
| EXP | Eagle Materials Inc. | $223.80 | 7.18B | -38% | -59% | -63% | -50% | 14.38 | 4.57 | 2.95 | 9.99 | 1223.13 | 7.74 | 29.78% | 26.51% | 20.50% | 33.52% | 18.39% | 14.92% | 0.88 | 14.18 | 2.73 | 0.99 | 1.58 | 118.00% | 5.00% | -2037.00% | 5.30% | 2.24 | 13.84% | 0.51% | 7.30% | 5.07% | 13.22 | 22.42 | 3.50 | 4.29 |
| HL | Hecla Mining Company | $24.91 | 16.7B | +56% | -40% | -75% | +17% | 49.91 | 6.20 | 11.28 | 22.73 | 6.52 | 6.20 | 41.12% | 37.46% | 22.61% | 13.89% | 13.89% | 9.52% | 0.12 | 12.82 | 2.72 | 2.11 | 0.08 | 76572.00% | 5303.00% | 809680.00% | 1.93% | 2.43 | 12.04% | 0.06% | 3.20% | 2.98% | 30.12 | 51.75 | 11.28 | 9.01 |
| IAG | IAMGOLD Corporation | $24.57 | 14.58B | +78% | -61% | -46% | +295% | 20.63 | 3.33 | 4.80 | 9.19 | — | 3.33 | 41.22% | 38.91% | 23.29% | 17.98% | 19.51% | 11.55% | 0.20 | 10.38 | 1.75 | 0.94 | 0.27 | -2267.00% | 7776.00% | -65460.00% | 5.53% | 2.07 | 17.65% | 0.00% | 0.00% | 3.14% | 12.72 | 18.62 | 4.95 | 5.30 |
| ICL | ICL Group Ltd | $4.80 | 6.2B | +345% | -57% | -55% | -54% | 28.78 | 1.09 | 0.91 | 6.65 | — | 1.29 | 30.56% | 9.83% | 3.16% | 3.86% | 5.64% | 1.90% | 0.46 | 2.36 | 1.33 | 0.59 | 1.87 | -4375.00% | 456.00% | -8000.00% | 2.00% | 0.30 | 1.64% | 3.44% | 99.10% | 3.44% | 12.47 | 67.42 | 1.23 | 1.50 |
| OR | OR Royalties Inc. | $47.39 | 8.89B | -17% | -60% | -79% | +146% | 43.52 | 6.38 | 32.34 | 36.94 | 3.73 | 6.77 | 83.38% | 72.92% | 74.30% | 18.27% | 16.03% | 16.28% | 0.01 | 45.20 | 4.53 | 4.45 | -0.55 | 116667.00% | 10258.00% | 23697.00% | 2.33% | 7.67 | 19.38% | 0.39% | 16.90% | 2.57% | 43.70 | 42.35 | 31.87 | 38.88 |
About Sibanye Stillwater Limited
Sibanye Stillwater Limited, together with its subsidiaries, operates as a precious metals mining company in South Africa, the United States, Zimbabwe, Canada, and Argentina. The company produces gold; platinum group metals (PGMs), including palladium, platinum, and rhodium; and by-products, such as iridium, ruthenium, nickel, copper, and chrome. It owns the East Boulder and Stillwater mines located in Montana, the United States; and Columbus metallurgical complex, which smelts the material mined to produce PGM-rich filter cake, as well as conducts PGM recycling activities. The company is also involved in the Kroondal, Rustenburg, Marikana, and Platinum Mile operations situated in South Africa; Mimosa located on the southern portion in Zimbabwe; the Driefontein, Kloof, and Cooke surface operations located on the West Rand of the Witwatersrand Basin; and the Beatrix situated in the southern Free State. In addition, it owns an interest in surface tailings retreatment facilities; the Marathon PGM project in Ontario, Canada; the Altar and Rio Grande copper gold projects in the Andes in north-west Argentina; the Hoedspruit; and the Burnstone and southern Free State gold projects in South Africa. Sibanye Stillwater Limited was founded in 2013 and is headquartered in Weltevreden Park, South Africa.
- CEO
- Richard Andrew Stewart
- Employees
- 57.86K
- Beta
- 0.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.04 ÷ $12.07) − 1 = -16.82% (DCF, example).