Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 per year  -   Click Here

Compass Gold Corp

www: compassgoldcorp.com   email: info@compassgoldcorp.com
Category: Junior: Near-term Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CVE:CVB CAD
OTCMKTS:COGDF USD

Description

Compass Gold Corp are a gold focused junior, near-term producer with one exploration property in Mali. They have approximately 0.21Moz. of gold in the reserves and resources category of which 0.16Moz. are in the measured and indicated category. They have a market capitalisation of ~C$25.38M which is a rise of roughly 45% over the last ten months. As of 04/18/2025 they have ~C$1M debt and ~C$0.44M cash. They have 129M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.

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

General Details

Financial 04/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $17.45M $25.38M 02/03/2026
MCap (OS): $15.00M $19.03M 02/03/2026
Total Assets: $16.74M $17.11M 04/18/2025
Total Liabilities: $1.80M $1.84M 04/18/2025
Current Assets: $0.47M $0.48M 04/18/2025
Current Liabilities: $1.23M $1.25M 04/18/2025
Total Debt: $1.01M $1.03M 04/18/2025
Cash: $0.43M $0.44M 04/18/2025
Debt (Net): $0.58M $0.59M
Enterprise Value: $18.02M $25.97M
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 04/18/2025
Misc 04/18/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 103,970,446 129,000,001 02/03/2026
Shares (FD): 120,897,614 172,000,000 02/03/2026
Insider Ownership: n/a 20% 02/03/2026
Dividend (Annual): n/a n/a 02/03/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a n/a 04/18/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 04/18/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 04/18/2025
Development Phase: none none 04/18/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Developer: Near-term Producer
 20
Developer: Near-term Producer
 02/25/2025
Cash Flow Multiple: 5 none 04/03/2024

Resource Data

GOLD 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.20M 0.20M 04/18/2025
Measured & Indicated: 0.16M 0.16M 04/18/2025
Inferred: 0.05M 0.05M 04/18/2025
Reserves & Resources: 0.21M 0.21M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.16M 0.16M 04/18/2025
Measured & Indicated: 0.13M 0.13M 04/18/2025
Inferred: 0.02M 0.02M 04/18/2025
Reserves & Resources: 0.15M 0.15M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/18/2025
Extra Operating Cost: n/a n/a 04/18/2025
Total: $1,700 $1,700 04/18/2025
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/18/2025
Open Pit (Avg): n/a 1.00 g/t 02/25/2025
Recovery Rate: (CG)  80.00% (CG)  80.00% 02/03/2026
F
U
T
U
R
E		 Proven & Probable: 0.20M 0.20M 04/18/2025
Annual Production: 25,000oz. 25,000oz. 04/18/2025
Cash Cost: $1,100 $1,100 04/18/2025
Extra Operating Cost: $600 $600 04/18/2025
SILVER 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 04/18/2025
Measured & Indicated: n/a n/a 04/18/2025
Inferred: n/a n/a 04/18/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/18/2025
Measured & Indicated: n/a n/a 04/18/2025
Inferred: n/a n/a 04/18/2025
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/18/2025
Extra Operating Cost: n/a n/a 04/18/2025
Total: n/a n/a 04/18/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 04/18/2025
Open Pit (Avg): n/a n/a 04/07/2023
Recovery Rate: n/a n/a 04/18/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/18/2025
Annual Production: n/a n/a 04/18/2025
Cash Cost: n/a n/a 04/18/2025
Extra Operating Cost: n/a n/a 04/18/2025

Property

Last Analysis Data  (04/18/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Sikasso
100 show
Early exploration

Size: 110,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Sikasso
100 show
Early exploration

Size: 110,000 ha

Profitability (by resource)

Proven &
Probable		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.20M 0.20M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.16M 0.16M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $260.37M $536.78M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $260.37M $536.78M n/a
Max Profit / Current MCap: 14.924 21.153 n/a
Max Profit Per Share (Gold): $2.15 $3.12 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.15 $3.12 n/a
Total Free Profit Per Share: $1.95 $2.92 n/a
FD MCap / Gold Eq.: $109.04 $158.60 n/a
FD MCap / Silver Eq.: $1.06 $2.59 n/a
FD MCap / Per Metal
as % Spot Price:		 3.28% 3.14% n/a
EV / Gold Eq.: $112.65 $162.29 n/a
EV / Silver Eq.: $1.10 $2.65 n/a
EV / Per Metal
as % Spot Price:		 3.39% 3.21% n/a
Measured &
Indicated		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.16M 0.16M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.13M 0.13M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $218.71M $450.90M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $218.71M $450.90M n/a
Max Profit / Current MCap: 12.536 17.768 n/a
Max Profit Per Share (Gold): $1.81 $2.62 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.81 $2.62 n/a
Total Free Profit Per Share: $1.61 $2.42 n/a
FD MCap / Gold Eq.: $129.81 $188.81 n/a
FD MCap / Silver Eq.: $1.27 $3.09 n/a
FD MCap / Per Metal
as % Spot Price:		 3.90% 3.74% n/a
EV / Gold Eq.: $134.10 $193.20 n/a
EV / Silver Eq.: $1.31 $3.16 n/a
EV / Per Metal
as % Spot Price:		 4.03% 3.82% n/a

Reserves &
Resources		 04/18/2025
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: 100.00% 100.00% n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): 0.21M 0.21M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.15M 0.15M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $251.26M $517.99M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $251.26M $517.99M n/a
Max Profit / Current MCap: 14.402 20.412 n/a
Max Profit Per Share (Gold): $2.08 $3.01 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.08 $3.01 n/a
Total Free Profit Per Share: $1.88 $2.81 n/a
FD MCap / Gold Eq.: $112.99 $164.35 n/a
FD MCap / Silver Eq.: $1.10 $2.69 n/a
FD MCap / Per Metal
as % Spot Price:		 3.40% 3.25% n/a
EV / Gold Eq.: $116.73 $168.18 n/a
EV / Silver Eq.: $1.14 $2.75 n/a
EV / Per Metal
as % Spot Price:		 3.51% 3.33% n/a

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.     ×