Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:TPRFF
USD
TSE:GCM
CAD
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 200koz. 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 ~$194.07M which is a rise of roughly 42% over the last two months. As of 12/29/2018 they have ~$73M debt and ~$29M cash. They have 48M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
12/29/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$136.47M
$194.07M
12/29/2018
$57.60M
Total Assets:
$481.00M
$481.00M
12/29/2018
$0.00M
Total Liabilities:
$221.00M
$221.00M
12/29/2018
$0.00M
Current Assets:
$69.00M
$69.00M
12/29/2018
$0.00M
Current Liabilities:
$62.00M
$62.00M
12/29/2018
$0.00M
Total Debt:
$73.00M
$73.00M
12/29/2018
$0.00M
Cash:
$29.00M
$29.00M
12/29/2018
$0.00M
Enterprise Value:
$180.47M
$238.07M
07/18/1977
$57.60M
Cash Flow:
$18.26M
$24.16M
never
$5.91M
Cash Flow Multiple:
7.48
8.03
never
0.56
Net Debt to Cash Flow Ratio:
2.41
1.82
never
-0.59
Finance within 1 year:
12/29/2018
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
12/29/2018
0.00%
Misc
12/29/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
48,000,000
48,000,000
12/29/2018
0
Shares (FD):
63,000,000
63,000,000
12/29/2018
0
Insider Ownership:
n/a
26%
12/29/2018
26%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
12/29/2018
n/a
Production (Gold Eq Oz.):
(guess) 200,000
(guess) 200,000
12/29/2018
0
Production (Silver Eq Oz.) :
(guess) 16,682,736
(guess) 16,826,972
12/29/2018
144,236
Initial CapEx (Outstanding):
n/a
n/a
12/29/2018
n/a
Funding Option:
n/a
n/a
12/29/2018
n/a
Documentation:
none
PRODUCER
12/29/2018
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
12/29/2018 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
12/29/2018
0.00M
Measured & Indicated:
5.00M
5.00M
12/29/2018
0.00M
Inferred:
5.00M
5.00M
12/29/2018
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
12/29/2018
0.00M
Measured & Indicated:
3.76M
3.76M
12/29/2018
0.00M
Inferred:
2.25M
2.25M
12/29/2018
0.00M
Reserves & Resources:
6.01M
6.01M
never
0.00M
C U R R E N T
Annual Production:
(guess) 200,000oz.
(guess) 200,000oz.
12/29/2018
0oz.
Cash Cost:
$750
$750
12/29/2018
$0.00
Extra Operating Cost:
$400
$400
12/29/2018
$0.00
Average Grade:
3.00 g/t
3.00 g/t
12/29/2018
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
12/29/2018
0.00%
F U T U R E
Proven & Probable:
5.00M
5.00M
12/29/2018
0.00M
Annual Production:
300,000oz.
300,000oz.
12/29/2018
0oz.
Cash Cost:
$800
$800
12/29/2018
$0
Extra Operating Cost:
$400
$400
12/29/2018
$0
SILVER
12/29/2018 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
12/29/2018
0.00M
Measured & Indicated:
n/a
n/a
12/29/2018
0.00M
Inferred:
n/a
n/a
12/29/2018
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
12/29/2018
0.00M
Measured & Indicated:
n/a
n/a
12/29/2018
0.00M
Inferred:
n/a
n/a
12/29/2018
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
12/29/2018
$0.00
Extra Operating Cost:
n/a
n/a
12/29/2018
$0.00
Average Grade:
n/a
n/a
12/29/2018
n/a
Recovery Rate:
n/a
n/a
12/29/2018
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
12/29/2018
0.00M
Annual Production:
n/a
n/a
12/29/2018
n/a
Cash Cost:
n/a
n/a
12/29/2018
n/a
Extra Operating Cost:
n/a
n/a
12/29/2018
n/a
Property
Last Analysis Data (12/29/2018)
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
12/29/2018 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
0.65M
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
0.58M
Maximum Profit (Gold):
$73.94M
$97.86M
n/a
$23.93M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$73.94M
$97.86M
n/a
$23.93M
Max Profit / Current MCap:
0.542
0.504
n/a
-0.038
Max Profit Per Share (Gold):
$1.17
$1.55
n/a
$0.38
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.17
$1.55
n/a
$0.38
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$168.48
$239.59
n/a
$71.11
FD Mkt. Cap / Silver Eq.:
$2.02
$2.85
n/a
$0.83
FD Mkt. Cap / Per Metal as % Spot Price:
13.16%
18.12%
n/a
4.96%
Measured & Indicated
12/29/2018 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
3.61M
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
2.71M
Maximum Profit (Gold):
$343.40M
$454.52M
n/a
$111.13M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$343.40M
$454.52M
n/a
$111.13M
Max Profit / Current MCap:
2.516
2.342
n/a
-0.174
Max Profit Per Share (Gold):
$5.45
$7.21
n/a
$1.76
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$5.45
$7.21
n/a
$1.76
Total Free Profit Per Share:
$2.67
$3.13
n/a
$0.46
FD Mkt. Cap / Gold Eq.:
$36.27
$51.59
n/a
$15.31
FD Mkt. Cap / Silver Eq.:
$0.43
$0.61
n/a
$0.18
FD Mkt. Cap / Per Metal as % Spot Price:
2.83%
3.90%
n/a
1.07%
Reserves & Resources
12/29/2018 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
7.21M
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
4.34M
Maximum Profit (Gold):
$548.78M
$726.37M
n/a
$177.59M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$548.78M
$726.37M
n/a
$177.59M
Max Profit / Current MCap:
4.021
3.743
n/a
-0.278
Max Profit Per Share (Gold):
$8.71
$11.53
n/a
$2.82
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$8.71
$11.53
n/a
$2.82
Total Free Profit Per Share:
$5.93
$7.45
n/a
$1.52
FD Mkt. Cap / Gold Eq.:
$22.70
$32.28
n/a
$9.58
FD Mkt. Cap / Silver Eq.:
$0.27
$0.38
n/a
$0.11
FD Mkt. Cap / Per Metal as % Spot Price:
1.77%
2.44%
n/a
0.67%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
12/29/2018 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
02/19/2019
Spot Gold:
$1,280.40
$1,322.60
02/19/2019
$42.20
Spot Silver:
$15.35
$15.72
02/19/2019
$0.37
Gold:Silver Ratio:
83.41
84.13
02/19/2019
0.72
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: