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

China Gold Intl. Resrcs Corp Ltd

www: www.chinagoldintl.com   email: info@chinagoldintl.com
Category: Major
Rating:
Upside Downside Quality
2.0 2.5 C+
Risk: High View History

Rating History

Date Category Rating Risk
Upside Downside Quality
09/03/2026 Mid-tier Producer 2.0 2.5C+High
Current Major 2.0 2.5C+High
Profile
Notes
Forum
Your Data



Waiting for

TradingView Chart

Price Data

Symbol Traded Checked Price
TSE:CGG 10/09/2026 10/09/2026 CAD 39.9100
OTCMKTS:JINFF 10/09/2026 10/09/2026 USD 27.8900

Performance

+/-
since 		1 Day Last Friday 4 Weeks
4.23% 1.29% -16.51%
3 Months 6 Months 1 Year
n/a n/a n/a

Your Portfolios

Login to start a portfolio.

Scorecard   (1 Star = Poor, 5 Stars = Excellent)

Category Don's Site Average Yours Category
Balance Sheet Balance Sheet
Costs (Exp/Dev/Prod) Costs (Exp/Dev/Prod)
Exploration Potential Exploration Potential
Management/Execution Management/Execution
Ownership/Hedging Ownership/Hedging
Project Locations/Taxes Project Locations/Taxes
Properties/Projects/Pipeline Properties/Projects/Pipeline
Share Structure/Dilution Share Structure/Dilution
Risk (1 = High, 5 = Low) Risk (1 = High, 5 = Low)
Upside Potential Upside Potential
2 Ratings

Your Summary (edit)

Stock Summary (from last analysis - 09/03/2026)

China Gold International Resources is mostly a copper stock (140M lbs a year = $800M copper revenue), but they do have a lot of gold and silver. Their CSH open pit gold mine is producing 150,000 oz and has 8 million oz of resources, which makes for a long-life mine.

They have a strong balance sheet with $900M in cash and $265M in debt. They had $265M net profit in Q1.

The key to this stock is their Jiama copper mine, which is a huge 14 billion lb copper resource. Currently, they are producing 140 million lbs a year at Jiama, but they are expanding production, which is under construction. Jiama also has 5 million oz of low-grade gold (.5 gpt) and 250 million oz of low-grade silver (10 gpt). If recovery rates are only 50%, that is significant cash flow. They plan to produce 35,000 oz of gold and 2.5 million oz of silver annually.

The risk is with copper prices and copper demand. If those hold up and they increase production at Jiama, this stock could do really well long term. But how much upside is there? Because they are mining in China, and investors might stay away. Their target is 500,000 oz of gold equivalent production. All-in costs should be around $1,200 per oz because of their copper offsets. Their cost recently jumped (they lost money last Qtr), and their share price dropped. I would expect them to get their costs back down.

They were paying a dividend yield around 6%. So, they will pay high dividends if they generate FCF.

Their company presentation is very sparse, making it impossible to understand what they are doing.


DD

General Details

Financial 09/03/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $12,689.48M $11,113.73M 09/03/2026 $-1,575.74M
MCap (OS): $12,689.48M $11,113.73M 09/03/2026 $-1,575.74M
Total Assets: $3,600.00M $3,600.00M 09/03/2026 $0.00M
Total Liabilities: $936.01M $936.01M 09/03/2026 $0.00M
Current Assets: $1,300.00M $1,300.00M 09/03/2026 $0.00M
Current Liabilities: $350.00M $350.00M 09/03/2026 $0.00M
Total Debt: $265.00M $265.00M 09/03/2026 $0.00M
Cash: $991.00M $991.00M 09/03/2026 $0.00M
Debt (Net): $-726.00M $-726.00M $0.00M
Enterprise Value: $11,963.48M $10,387.73M $-1,575.74M
Cash Flow: $758.75M $694.57M never $-64.18M
Cash Flow Multiple: 16.72 16.00 never -0.72
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 09/03/2026 n/a
Misc 09/03/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 396,413,753 396,413,753 09/03/2026 0
Shares (FD): 396,413,753 396,413,753 09/03/2026 0
Insider Ownership: n/a n/a 09/03/2026 n/a
Dividend (Annual): n/a n/a 09/03/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 09/03/2026 n/a
Production (Gold Eq Oz.): (guess) 
204,705		 (guess) 
203,003		 09/03/2026 -1,702
Production (Silver Eq Oz.): (guess) 
13,737,084		 (guess) 
14,162,038		 09/03/2026 424,954
Development Phase: Producer (Multiple Mines) Producer (Multiple Mines) 09/03/2026 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 09/03/2026 0
Cash Flow Multiple: 12 12 09/03/2026 0.00

Resource Data

GOLD 09/03/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 5.00M 5.00M 09/03/2026 0.00M
Measured & Indicated: 7.00M 7.00M 09/03/2026 0.00M
Inferred: 2.00M 2.00M 09/03/2026 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 2.75M 2.75M 09/03/2026 0.00M
Measured & Indicated: 3.63M 3.63M 09/03/2026 0.00M
Inferred: 0.55M 0.55M 09/03/2026 0.00M
Reserves & Resources: 4.18M 4.18M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
160,000oz.		 (guess) 
160,000oz.		 09/03/2026 0oz.
Cash Cost: $100 $100 09/03/2026 $0.00
Extra Operating Cost: $500 $500 09/03/2026 $0.00
Total: $600 $600 09/03/2026 $0.00
Margin (Free Cash Flow): $3,869 (87%) $3,590 (86%) $-278.69
MCap / Production (AuEq): $61,989.13 $54,746.67 $-7,242.46
EV / Production (AuEq): $58,442.56 $51,170.36 $-7,272.19
G
R
A
D
E		 Underground (Avg): n/a n/a 09/03/2026 n/a
Open Pit (Avg): n/a 0.50 g/t 09/03/2026 n/a
Recovery Rate: (CG)  55.00% (CG)  55.00% 09/03/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 5.00M 5.00M 09/03/2026 0.00M
Annual Production: 300,000oz. 300,000oz. 09/03/2026 0oz.
Cash Cost: $100 $100 09/03/2026 $0
Extra Operating Cost: $500 $500 09/03/2026 $0
SILVER 09/03/2026
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 09/03/2026 0.00M
Measured & Indicated: 242.00M 242.00M 09/03/2026 0.00M
Inferred: 66.00M 66.00M 09/03/2026 0.00M
Reserves & Resources: 308.00M 308.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/03/2026 0.00M
Measured & Indicated: 145.20M 145.20M 09/03/2026 0.00M
Inferred: 24.75M 24.75M 09/03/2026 0.00M
Reserves & Resources: 169.95M 169.95M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
3,000,000oz.		 (guess) 
3,000,000oz.		 09/03/2026 0oz.
Cash Cost: $10.00 $10.00 09/03/2026 $0.00
Extra Operating Cost: $10.00 $10.00 09/03/2026 $0.00
Total: $20.00 $20.00 09/03/2026 $0.00
Margin (Free Cash Flow): $46.59 (69.97%) $40.06 (66.70%) $-6.53
MCap / Production (AgEq): $923.74 $784.76 $-138.98
EV / Production (AgEq): $870.89 $733.49 $-137.40
G
R
A
D
E		 Underground (Avg): n/a n/a 09/03/2026 n/a
Open Pit (Avg): n/a 5.00 g/t 09/03/2026 n/a
Recovery Rate: (CG)  75.00% (CG)  75.00% 09/03/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 201.00M 201.00M 09/03/2026 0.00M
Annual Production: 5,000,000oz. 5,000,000oz. 09/03/2026 0oz.
Cash Cost: $10.00 $10.00 09/03/2026 $0.00
Extra Operating Cost: $10.00 $10.00 09/03/2026 $0.00

Property

Last Analysis Data  (09/03/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod CHS
96 show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Prod Jiama
100 show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod CHS
96 show
Large gold mine. Production expanding from 145,000 oz in 2013 to 260,000 in 2015.
Prod Jiama
100 show
Large Copper, silver, and gold mine. Ramping up to 175 million lbs in 2015. Plus 2.5 million oz of silver.

Profitability (by resource)

Proven &
Probable		 09/03/2026
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 13.28M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.75M 2.75M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 7.30M
Maximum Profit (Gold): $10,638.76M $9,872.36M n/a $-766.40M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $10,638.76M $9,872.36M n/a $-766.40M
Max Profit / Current MCap: 0.838 0.888 n/a 0.050
Max Profit Per Share (Gold): $26.84 $24.90 n/a $-1.93
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $26.84 $24.90 n/a $-1.93
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $4,614.36 $4,041.36 n/a $-573.00
FD MCap / Silver Eq.: $68.76 $57.93 n/a $-10.83
FD MCap / Per Metal
as % Spot Price:		 103.26% 96.45% n/a -6.81%
EV / Gold Eq.: $4,350.36 $3,777.36 n/a $-573.00
EV / Silver Eq.: $64.83 $54.15 n/a $-10.68
EV / Per Metal
as % Spot Price:		 97.35% 90.15% n/a -7.20%
Measured &
Indicated		 09/03/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 66.00% 66.86% n/a 0.86%
Percentage Silver: 34.00% 33.14% n/a -0.86%
Total (Gold Eq. Oz.): 10.61M 10.47M n/a -0.14M
Total (Silver Eq. Oz.): 711.75M 730.34M n/a 18.59M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.79M 5.71M n/a -0.08M
Silver Eq. Oz.: 388.80M 398.44M n/a 9.64M
Maximum Profit (Gold): $14,043.16M $13,031.52M n/a $-1,011.64M
Maximum Profit (Silver): $6,764.87M $5,816.71M n/a $-948.16M
Total Maximum Profit: $20,808.03M $18,848.23M n/a $-1,959.80M
Max Profit / Current MCap: 1.640 1.696 n/a 0.056
Max Profit Per Share (Gold): $35.43 $32.87 n/a $-2.55
Max Profit Per Share (Silver): $17.07 $14.67 n/a $-2.39
Total Max Profit Per Share: $52.49 $47.55 n/a $-4.94
Total Free Profit Per Share: $8.30 $7.64 n/a $-0.66
FD MCap / Gold Eq.: $2,190.21 $1,945.91 n/a $-244.31
FD MCap / Silver Eq.: $32.64 $27.89 n/a $-4.74
FD MCap / Per Metal
as % Spot Price:		 49.01% 46.44% n/a -2.57%
EV / Gold Eq.: $2,064.91 $1,818.79 n/a $-246.11
EV / Silver Eq.: $30.77 $26.07 n/a $-4.70
EV / Per Metal
as % Spot Price:		 46.21% 43.41% n/a -2.80%

Reserves &
Resources		 09/03/2026
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 66.23% 67.09% n/a 0.86%
Percentage Silver: 33.77% 32.91% n/a -0.86%
Total (Gold Eq. Oz.): 13.59M 13.41M n/a -0.17M
Total (Silver Eq. Oz.): 911.96M 935.86M n/a 23.90M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.71M 6.62M n/a -0.10M
Silver Eq. Oz.: 450.46M 461.56M n/a 11.10M
Maximum Profit (Gold): $16,170.92M $15,005.99M n/a $-1,164.92M
Maximum Profit (Silver): $7,917.97M $6,808.20M n/a $-1,109.77M
Total Maximum Profit: $24,088.89M $21,814.19M n/a $-2,274.70M
Max Profit / Current MCap: 1.898 1.963 n/a 0.064
Max Profit Per Share (Gold): $40.79 $37.85 n/a $-2.94
Max Profit Per Share (Silver): $19.97 $17.17 n/a $-2.80
Total Max Profit Per Share: $60.77 $55.03 n/a $-5.74
Total Free Profit Per Share: $16.58 $15.12 n/a $-1.46
FD MCap / Gold Eq.: $1,890.42 $1,679.80 n/a $-210.62
FD MCap / Silver Eq.: $28.17 $24.08 n/a $-4.09
FD MCap / Per Metal
as % Spot Price:		 42.30% 40.09% n/a -2.21%
EV / Gold Eq.: $1,782.26 $1,570.07 n/a $-212.19
EV / Silver Eq.: $26.56 $22.51 n/a $-4.05
EV / Per Metal
as % Spot Price:		 39.88% 37.47% n/a -2.41%

Future Valuation (Cash Flow & Totals)

Totals 09/03/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
C
U
R
R
E
N
T		 R & R Valuation: $5,999.18M $5,544.24M n/a $-454.94M
FD MCap: $12,689.48M $11,113.73M n/a $-1,575.74M
Annual Gold Production: (guess) 
160,000oz.		 (guess) 
160,000oz.		 09/03/2026 0oz.
Annual Silver Production: (guess) 
3,000,000oz.		 (guess) 
3,000,000oz.		 09/03/2026 0oz.
F

U

T

U

R

E		 FD MCap (Resources): $15,040.00M $15,040.00M n/a $0M
FD MCap Growth (Resources): 19% 35% n/a 17%
FD MCap (Cash Flow): $33,840.00M $33,840M n/a 0.00M
FD MCap Growth (Cash Flow): 167% 204% n/a 38%
Estimated
Price		 USD: $85.37 $85.37 n/a $0.00
CAD: $117.8449 $121.5212 n/a $3.6764
Ratio FD MCap (Resources : Cash Flow): 0.44 0.44 n/a 0.00
Annual
Production		 Gold: 300,000 oz. 300,000 oz. n/a 0 oz.
Silver: 5,000,000 oz. 5,000,000 oz. n/a 0 oz.
Current
FD MCap / 		Gold Eq. Reserves: 1,181.20 1,034.52 n/a -146.68
Silver Eq. Reserves: 33.75 29.56 n/a -4.19
Gold Eq. Production: 28,653.66 25,095.52 n/a -3,558.13
Silver Eq. Production: 818.68 717.01 n/a -101.66
P&P
Reserves
(oz.)		 Gold: 5.00M 5.00M 09/03/2026 n/a
Silver: 201.00M 201.00M 09/03/2026 n/a
Gold Eq.: 10.74M 10.74M 09/03/2026 n/a
Silver Eq.: 376.00M 376.00M 09/03/2026 n/a
P&P Reserves
per FD
Share (oz.)		 Gold: 0.013 0.013 n/a n/a
Silver: 0.507 0.507 n/a n/a
Gold Eq.: 0.027 0.027 n/a n/a
Silver Eq.: 0.949 0.949 n/a n/a
Free Cash Flow 09/03/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Current: $758.75M $694.57M n/a $-64.18M
Current Multiple: 16.72 16.00 n/a -0.72
Current FCF/MCap Ratio: 5.98% 6.25% n/a 0.27%
Current FCF/Share: $1.91 $1.75 n/a $-0.16
F
U
T
U
R
E		 @ current pm prices: $1,393.54M $1,277.29M n/a $-116.26M
Multiple @ current pm prices: 9.11 8.70 n/a -0.40
Growth @ current pm prices: 83.66% 83.90% n/a 0.00
@ future prices: $2,820.00M $2,820.00M n/a $0.00M
Multiple @ future prices: 4.50 3.94 n/a -0.56
Growth @ future prices: 306.01% 306.01% n/a 0.34

Defaults