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 12/13/2017 USD 1.5432
TSE:GCM 12/08/2017 CAD 1.8300
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 ~$133.27M which is a rise of roughly 32% over the last ten months. As of 09/30/2017 they have ~$94M 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 02/08/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $101.10M $133.27M 04/27/2017 $32.17M
Total Assets: $418.64M $451.28M 09/30/2017 $32.64M
Total Liabilities: $209.07M $221.96M 09/30/2017 $12.89M
Current Assets: $30.94M $31.12M 09/30/2017 $0.18M
Current Liabilities: $50.32M $70.04M 09/30/2017 $19.72M
Total Debt: $151.00M $94.00M 09/30/2017 $-57.00M
Cash: $3.11M $3.33M 09/30/2017 $0.22M
Enterprise Value: $248.99M $223.94M 02/04/1977 $-25.05M
Cash Flow: $14.62M $16.14M never $1.52M
Cash Flow Multiple: 6.92 8.26 never 1.34
Net Debt to Cash Flow Ratio: 10.12 5.62 never -4.50
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 $1.428 16:12 on 12/08/2017 $1.36
Shares Outstanding: 277,000,000 20,450,000 09/30/2017 -256,550,000
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) 
11,738,764
02/08/2017 1,272,548
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 7.64M
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 6.11M
Maximum Profit (Gold): $70.16M $77.46M n/a $7.31M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $70.16M $77.46M n/a $7.31M
Max Profit / Current MCap: 0.694 0.581 n/a -0.113
Max Profit Per Share (Gold): $0.05 $0.83 n/a $0.78
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.05 $0.83 n/a $0.78
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $140.42 $185.10 n/a $44.68
FD Mkt. Cap / Silver Eq.: $2.01 $2.37 n/a $0.35
FD Mkt. Cap / Per Metal
as % Spot Price:
11.33% 14.76% n/a 3.43%
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 101.80M
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 66.38M
Maximum Profit (Gold): $762.37M $841.78M n/a $79.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $762.37M $841.78M n/a $79.41M
Max Profit / Current MCap: 7.541 6.316 n/a -1.224
Max Profit Per Share (Gold): $0.54 $9.02 n/a $8.47
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.54 $9.02 n/a $8.47
Total Free Profit Per Share: $0.45 $7.19 n/a $6.74
FD Mkt. Cap / Gold Eq.: $12.92 $17.03 n/a $4.11
FD Mkt. Cap / Silver Eq.: $0.19 $0.22 n/a $0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
1.04% 1.36% n/a 0.32%

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 127.25M
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 76.56M
Maximum Profit (Gold): $879.30M $970.89M n/a $91.59M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $879.30M $970.89M n/a $91.59M
Max Profit / Current MCap: 8.697 7.285 n/a -1.412
Max Profit Per Share (Gold): $0.63 $10.40 n/a $9.77
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.63 $10.40 n/a $9.77
Total Free Profit Per Share: $0.53 $8.57 n/a $8.04
FD Mkt. Cap / Gold Eq.: $11.20 $14.77 n/a $3.56
FD Mkt. Cap / Silver Eq.: $0.16 $0.19 n/a $0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
0.90% 1.18% n/a 0.27%

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.     ×