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
OTCMKTS:TPRFF 02/20/2018 USD 2.1243
TSE:GCM 02/16/2018 CAD 2.3700
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 170koz. of gold per year. They have approximately 10Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~$174.96M which is a rise of roughly 20% over the last two months. As of 01/01/2018 they have ~$141M debt and ~$3.33M 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 01/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $145.70M $174.96M 01/01/2018 $29.26M
Total Assets: $451.28M $451.28M 01/01/2018 $0.00M
Total Liabilities: $221.96M $221.96M 01/01/2018 $0.00M
Current Assets: $31.12M $31.12M 01/01/2018 $0.00M
Current Liabilities: $70.04M $70.04M 01/01/2018 $0.00M
Total Debt: $141.00M $141.00M 01/01/2018 $0.00M
Cash: $3.33M $3.33M 01/01/2018 $0.00M
Enterprise Value: $283.37M $312.63M 11/28/1979 $29.26M
Cash Flow: $18.58M $21.24M never $2.67M
Cash Flow Multiple: 7.84 8.24 never 0.39
Net Debt to Cash Flow Ratio: 7.41 6.48 never -0.93
Finance within 1 year: 01/01/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/01/2018 0.00%
Misc 01/01/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $1.561 $1.875 16:02 on 02/16/2018 $0.31
Shares Outstanding: 20,450,000 20,450,000 01/01/2018 0
Shares Fully Diluted: 93,333,333 93,333,333 01/01/2018 0
Insider Ownership: n/a 26% 01/01/2018 26%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 01/01/2018 n/a
Production (Gold Eq Oz.): (guess) 
170,000
(guess) 
170,000
01/01/2018 0
Production (Silver Eq Oz.): (guess) 
13,099,528
(guess) 
13,745,892
01/01/2018 646,364
Initial CapEx (Outstanding): n/a n/a 01/01/2018 n/a
Funding Option: n/a n/a 01/01/2018 n/a
Documentation: none PRODUCER 01/01/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/01/2018
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 01/01/2018 0.00M
Measured & Indicated: 5.00M 5.00M 01/01/2018 0.00M
Inferred: 5.00M 5.00M 01/01/2018 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.81M 0.81M 01/01/2018 0.00M
Measured & Indicated: 3.76M 3.76M 01/01/2018 0.00M
Inferred: 2.25M 2.25M 01/01/2018 0.00M
Reserves & Resources: 6.01M 6.01M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
170,000oz.
(guess) 
170,000oz.
01/01/2018 0oz.
Cash Cost: $750 $750 01/01/2018 $0.00
Extra Operating Cost: $400 $400 01/01/2018 $0.00
Average Grade: 3.00 g/t 3.00 g/t 01/01/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 01/01/2018 0.00M
Annual Production: 300,000oz. 300,000oz. 01/01/2018 0oz.
Cash Cost: $800 $800 01/01/2018 $0
Extra Operating Cost: $400 $400 01/01/2018 $0
SILVER 01/01/2018
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 01/01/2018 0.00M
Measured & Indicated: n/a n/a 01/01/2018 0.00M
Inferred: n/a n/a 01/01/2018 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 01/01/2018 0.00M
Measured & Indicated: n/a n/a 01/01/2018 0.00M
Inferred: n/a n/a 01/01/2018 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 01/01/2018 $0.00
Extra Operating Cost: n/a n/a 01/01/2018 $0.00
Average Grade: n/a n/a 01/01/2018 n/a
Recovery Rate: n/a n/a 01/01/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/01/2018 0.00M
Annual Production: n/a n/a 01/01/2018 n/a
Cash Cost: n/a n/a 01/01/2018 n/a
Extra Operating Cost: n/a n/a 01/01/2018 n/a

Property

Last Analysis Data  (01/01/2018)
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  
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
01/01/2018
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 3.42M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.81M 0.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.08M
Maximum Profit (Gold): $88.51M $101.21M n/a $12.70M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $88.51M $101.21M n/a $12.70M
Max Profit / Current MCap: 0.607 0.578 n/a -0.029
Max Profit Per Share (Gold): $0.95 $1.08 n/a $0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.95 $1.08 n/a $0.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $179.88 $216.00 n/a $36.12
FD Mkt. Cap / Silver Eq.: $2.33 $2.67 n/a $0.34
FD Mkt. Cap / Per Metal
as % Spot Price:
13.77% 16.26% n/a 2.49%
Measured &
Indicated
01/01/2018
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 19.01M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.76M 3.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.30M
Maximum Profit (Gold): $411.07M $470.06M n/a $58.99M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $411.07M $470.06M n/a $58.99M
Max Profit / Current MCap: 2.821 2.687 n/a -0.135
Max Profit Per Share (Gold): $4.40 $5.04 n/a $0.63
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.40 $5.04 n/a $0.63
Total Free Profit Per Share: $2.44 $2.67 n/a $0.22
FD Mkt. Cap / Gold Eq.: $38.73 $46.51 n/a $7.78
FD Mkt. Cap / Silver Eq.: $0.50 $0.58 n/a $0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
2.97% 3.50% n/a 0.54%

Reserves &
Resources
01/01/2018
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 38.02M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.01M 6.01M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 22.86M
Maximum Profit (Gold): $656.93M $751.20M n/a $94.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $656.93M $751.20M n/a $94.27M
Max Profit / Current MCap: 4.509 4.294 n/a -0.215
Max Profit Per Share (Gold): $7.04 $8.05 n/a $1.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.04 $8.05 n/a $1.01
Total Free Profit Per Share: $5.08 $5.68 n/a $0.60
FD Mkt. Cap / Gold Eq.: $24.24 $29.10 n/a $4.87
FD Mkt. Cap / Silver Eq.: $0.31 $0.36 n/a $0.05
FD Mkt. Cap / Per Metal
as % Spot Price:
1.86% 2.19% n/a 0.34%

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.     ×