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

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 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 ~$134.78M which is a fall of roughly 7% over the last twelve months. As of 05/17/2018 they have ~$55M debt and ~$14M cash. They have 30M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/01/2018
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Mkt. Cap (FD): $145.70M $134.78M 05/17/2018 $-10.92M
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 $55.00M 05/17/2018 $-86.00M
Cash: $3.33M $14.00M 05/17/2018 $10.67M
Enterprise Value: $283.37M $175.78M 07/28/1975 $-107.59M
Cash Flow: $18.58M $10.48M never $-8.09M
Cash Flow Multiple: 7.84 12.86 never 5.01
Net Debt to
Cash Flow Ratio:		 7.41 3.91 never -3.50
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
Shares Outstanding: 20,450,000 30,000,000 05/17/2018 9,550,000
Shares (FD): 93,333,333 62,000,000 05/17/2018 -31,333,333
Insider Ownership: n/a 26% 06/05/2018 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) 
14,475,722		 01/01/2018 1,376,194
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 06/05/2018 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% 06/05/2018 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 7.29M
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 6.56M
Maximum Profit (Gold): $88.51M $49.95M n/a $-38.56M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $88.51M $49.95M n/a $-38.56M
Max Profit / Current MCap: 0.607 0.371 n/a -0.237
Max Profit Per Share (Gold): $0.95 $0.81 n/a $-0.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.95 $0.81 n/a $-0.14
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $179.88 $166.40 n/a $-13.48
FD Mkt. Cap / Silver Eq.: $2.33 $1.95 n/a $-0.38
FD Mkt. Cap / Per Metal
as % Spot Price:		 13.77% 13.44% n/a -0.33%
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 40.48M
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 30.45M
Maximum Profit (Gold): $411.07M $232.00M n/a $-179.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $411.07M $232.00M n/a $-179.07M
Max Profit / Current MCap: 2.821 1.721 n/a -1.100
Max Profit Per Share (Gold): $4.40 $3.74 n/a $-0.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.40 $3.74 n/a $-0.66
Total Free Profit Per Share: $2.44 $0.95 n/a $-1.49
FD Mkt. Cap / Gold Eq.: $38.73 $35.83 n/a $-2.90
FD Mkt. Cap / Silver Eq.: $0.50 $0.42 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:		 2.97% 2.89% n/a -0.07%

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 80.95M
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 48.67M
Maximum Profit (Gold): $656.93M $370.76M n/a $-286.17M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $656.93M $370.76M n/a $-286.17M
Max Profit / Current MCap: 4.509 2.751 n/a -1.758
Max Profit Per Share (Gold): $7.04 $5.98 n/a $-1.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.04 $5.98 n/a $-1.06
Total Free Profit Per Share: $5.08 $3.19 n/a $-1.89
FD Mkt. Cap / Gold Eq.: $24.24 $22.42 n/a $-1.82
FD Mkt. Cap / Silver Eq.: $0.31 $0.26 n/a $-0.05
FD Mkt. Cap / Per Metal
as % Spot Price:		 1.86% 1.81% n/a -0.04%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.