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

Category: Mid-tier Producer
Rating & Risk: Login to view
Gran Colombia Gold Corp
www: www.grancolombiagold.com     email: investorrelations@grancolombiagold.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
TSE:GCM 10/20/2017 CAD 1.8200 -0.0100 2.2300 - 1.2000 87,509
OTCMKTS:TPRFF 10/19/2017 USD 1.4389 0.0000 1.8050 - 0.9000 0
Alert me when stock is updated

Description

Gran Colombia Gold Corp are a gold focused mid-tier producer with two producing mines in Colombia and one exploration property. Currently they produce roughly 150koz. of gold per year. They have approximately 15Moz. of gold in the reserves and resources category of which 12Moz. are in the measured and indicated category. They have a market capitalisation of ~$134.67M which is a rise of roughly 33% over the last eight months. As of 03/31/2017 they have ~$89M debt and ~$2.89M cash. They have 20M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 02/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $101.10M $134.67M 04/27/2017 $33.56M
Total Assets: $418.64M $396.24M 03/31/2017 $-22.40M
Total Liabilities: $209.07M $201.88M 03/31/2017 $-7.19M
Current Assets: $30.94M $25.59M 03/31/2017 $-5.35M
Current Liabilities: $50.32M $37.83M 03/31/2017 $-12.49M
Total Debt: $151.00M $89.38M 03/31/2017 $-61.62M
Cash: $3.11M $2.89M 03/31/2017 $-0.22M
Enterprise Value: $248.99M $221.16M 01/03/1977 $-27.84M
Cash Flow: $14.62M $18.81M never $4.19M
Cash Flow Multiple: 6.92 7.16 never 0.24
Net Debt to Cash Flow Ratio: 10.12 4.60 never -5.52
Finance within 1 year: 02/08/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 02/08/2017 0.00%
Misc 02/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.072 $1.443 13:10 on 10/20/2017 $1.37
Shares Outstanding: 277,000,000 20,450,401 04/27/2017 -256,549,599
Shares Fully Diluted: 1,400,000,000 93,333,333 04/27/2017 -1,306,666,667
Insider Ownership: n/a 26% 05/11/2017 26%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 02/08/2017 n/a
Production (Gold Eq Oz.): (guess) 
150,000
(guess) 
150,000
02/08/2017 0
Production (Silver Eq Oz.): (guess) 
10,466,216
(guess) 
11,279,541
02/08/2017 813,325
Initial CapEx (Outstanding): n/a n/a 02/08/2017 n/a
Funding Option: n/a n/a 02/08/2017 n/a
Documentation: none PRODUCER 05/11/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 02/08/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.90M 0.90M 02/08/2017 0.00M
Measured & Indicated: 12.00M 12.00M 02/08/2017 0.00M
Inferred: 3.00M 3.00M 02/08/2017 0.00M
Reserves & Resources: 15.00M 15.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.72M 0.72M 02/08/2017 0.00M
Measured & Indicated: 7.82M 7.82M 02/08/2017 0.00M
Inferred: 1.20M 1.20M 02/08/2017 0.00M
Reserves & Resources: 9.02M 9.02M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
150,000oz.
(guess) 
150,000oz.
02/08/2017 0oz.
Cash Cost: $750 $750 02/08/2017 $0.00
Extra Operating Cost: $350 $350 02/08/2017 $0.00
Average Grade: 1.00 g/t 1.00 g/t 02/08/2017 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 05/11/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 10.00M 10.00M 02/08/2017 0.00M
Annual Production: 350,000oz. 350,000oz. 02/08/2017 0oz.
Cash Cost: $800 $800 02/08/2017 $0
Extra Operating Cost: $400 $400 02/08/2017 $0
SILVER 02/08/2017
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 02/08/2017 0.00M
Measured & Indicated: n/a n/a 02/08/2017 0.00M
Inferred: n/a n/a 02/08/2017 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 02/08/2017 0.00M
Measured & Indicated: n/a n/a 02/08/2017 0.00M
Inferred: n/a n/a 02/08/2017 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 02/08/2017 $0.00
Extra Operating Cost: n/a n/a 02/08/2017 $0.00
Average Grade: n/a n/a 02/08/2017 n/a
Recovery Rate: n/a n/a 02/08/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 02/08/2017 0.00M
Annual Production: n/a n/a 02/08/2017 n/a
Cash Cost: n/a n/a 02/08/2017 n/a
Extra Operating Cost: n/a n/a 02/08/2017 n/a

Property

Last Analysis Data  (02/08/2017)
Stage Location Name Owned Type Au Ag Cu Notes
Production Medellin, Colombia Marmato 100% n/a show
Flagship 12 million oz deposit at 1 gpt. They should complete a pre-feasibility study in 2013 or 2014.
Production Segovia, Colombia Segovia 100% n/a show
High grade of about 1.3 million oz (12 gpt). They want to expand production from 100,000 oz to 200,000 oz in the next couple of years. I don't know if they have enough resources.
Exploration El Callao, Venezuela Lo Increible 100% n/a n/a
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Medellin, Colombia Marmato 100% n/a n/a show
Flagship 12 million oz deposit at 1 gpt. They should complete a pre-feasibility study in 2013 or 2014.
Production Segovia, Colombia Segovia 100% n/a n/a show
High grade of about 1.3 million oz (12 gpt). They want to expand production from 100,000 oz to 200,000 oz in the next couple of years. I don't know if they have enough resources.
Exploration Colombia, Colombia Zancudo 30% 6,000 n/a show
JV option with IAMGold, who is the operator.

Gran Colombia paid $10 million for the property in 2010.
Total Land Package Size (ha): 6,000  

Profitability (by resource)

Proven &
Probable
02/08/2017
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.88M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.72M 0.72M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.90M
Maximum Profit (Gold): $70.16M $90.27M n/a $20.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $70.16M $90.27M n/a $20.11M
Max Profit / Current MCap: 0.694 0.670 n/a -0.024
Max Profit Per Share (Gold): $0.05 $0.97 n/a $0.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.97 n/a $0.92
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $140.42 $187.03 n/a $46.62
FD Mkt. Cap / Silver Eq.: $2.01 $2.49 n/a $0.47
FD Mkt. Cap / Per Metal
as % Spot Price:
11.33% 14.62% n/a 3.29%
Measured &
Indicated
02/08/2017
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.): 12.00M 12.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 65.07M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 7.82M 7.82M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 42.42M
Maximum Profit (Gold): $762.37M $980.89M n/a $218.52M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $762.37M $980.89M n/a $218.52M
Max Profit / Current MCap: 7.541 7.284 n/a -0.257
Max Profit Per Share (Gold): $0.54 $10.51 n/a $9.97
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.54 $10.51 n/a $9.97
Total Free Profit Per Share: $0.45 $8.69 n/a $8.24
FD Mkt. Cap / Gold Eq.: $12.92 $17.21 n/a $4.29
FD Mkt. Cap / Silver Eq.: $0.19 $0.23 n/a $0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
1.04% 1.35% n/a 0.30%

Reserves &
Resources
02/08/2017
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.): 15.00M 15.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 81.33M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 9.02M 9.02M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 48.93M
Maximum Profit (Gold): $879.30M $1,131.34M n/a $252.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $879.30M $1,131.34M n/a $252.04M
Max Profit / Current MCap: 8.697 8.401 n/a -0.296
Max Profit Per Share (Gold): $0.63 $12.12 n/a $11.49
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.63 $12.12 n/a $11.49
Total Free Profit Per Share: $0.53 $10.30 n/a $9.77
FD Mkt. Cap / Gold Eq.: $11.20 $14.92 n/a $3.72
FD Mkt. Cap / Silver Eq.: $0.16 $0.20 n/a $0.04
FD Mkt. Cap / Per Metal
as % Spot Price:
0.90% 1.17% n/a 0.26%

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.     ×