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

Tiernan Gold Corp

www: www.tiernangold.com   email: info@tiernangold.com
Category: Junior: Early Stage Developer
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:TNGD CAD
OTCMKTS:RLTWD USD

Description

Tiernan Gold Corp are a gold focused junior, early-stage developer with one mine in development in Chile. They have approximately 10Moz. of gold in the reserves and resources category of which 9Moz. are in the measured and indicated category. They have a market capitalisation of ~C$361.71M which is a rise of roughly 31% over the last three months. As of 01/18/2026 they have no debt and ~C$39.01M cash. They have 48M 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 01/18/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $276.68M $361.71M 01/18/2026
MCap (OS): $244.67M $319.87M 01/18/2026
Total Assets: $38.14M $39.01M 01/18/2026
Total Liabilities: $0.72M $0.74M 01/18/2026
Current Assets: $38.14M $39.01M 01/18/2026
Current Liabilities: $0.72M $0.74M 01/18/2026
Total Debt: $0.00M $0.00M 01/18/2026
Cash: $38.14M $39.01M 01/18/2026
Debt (Net): $-38.14M $-39.01M
Enterprise Value: $238.54M $322.70M
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: 01/18/2026
Misc 01/18/2026
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 47,753,498 47,753,498 01/18/2026
Shares (FD): 54,000,000 54,000,000 01/18/2026
Insider Ownership: 60% 60% 01/18/2026
Dividend (Annual): n/a n/a 01/18/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2031 01/18/2026
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 01/18/2026
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 01/18/2026
Development Phase: PFS Underway PFS Underway 01/18/2026
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 01/18/2026
Cash Flow Multiple: 3.5 3.5 01/18/2026

Resource Data

GOLD 01/18/2026
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 01/18/2026
Measured & Indicated: 9.00M 9.00M 01/18/2026
Inferred: 1.00M 1.00M 01/18/2026
Reserves & Resources: 10.00M 10.00M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/18/2026
Measured & Indicated: 5.76M 5.76M 01/18/2026
Inferred: 0.40M 0.40M 01/18/2026
Reserves & Resources: 6.16M 6.16M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 01/18/2026
Extra Operating Cost: n/a n/a 01/18/2026
Total: $2,400 $2,400 01/18/2026
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 01/18/2026
Open Pit (Avg): n/a 0.65 g/t 01/18/2026
Recovery Rate: (CG)  80.00% (CG)  80.00% 01/18/2026
F
U
T
U
R
E		 Proven & Probable: 9.00M 9.00M 01/18/2026
Annual Production: 300,000oz. 300,000oz. 01/18/2026
Cash Cost: $1,500 $1,500 01/18/2026
Extra Operating Cost: $900 $900 01/18/2026
SILVER 01/18/2026
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 01/18/2026
Measured & Indicated: n/a n/a 01/18/2026
Inferred: n/a n/a 01/18/2026
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/18/2026
Measured & Indicated: n/a n/a 01/18/2026
Inferred: n/a n/a 01/18/2026
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 01/18/2026
Extra Operating Cost: n/a n/a 01/18/2026
Total: n/a n/a 01/18/2026
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 01/18/2026
Open Pit (Avg): n/a n/a 01/18/2026
Recovery Rate: n/a n/a 01/18/2026
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/18/2026
Annual Production: n/a n/a 01/18/2026
Cash Cost: n/a n/a 01/18/2026
Extra Operating Cost: n/a n/a 01/18/2026

Property

Last Analysis Data  (01/18/2026)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Volcan
100 3000.00 50.00 1000.00 show
10M oz open pit.
Construction in 2029
Exploration potential.

Size: 50,000 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev Volcan
100 3000.00 50.00 1000.00 show
10M oz open pit.
Construction in 2029
Exploration potential.

Size: 50,000 ha

Profitability (by resource)

Proven &
Probable		 01/18/2026
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 01/18/2026
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.): 9.00M 9.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.76M 5.76M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $12,620.33M $12,797.97M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $12,620.33M $12,797.97M n/a
Max Profit / Current MCap: 45.614 35.382 n/a
Max Profit Per Share (Gold): $233.71 $237.00 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $233.71 $237.00 n/a
Total Free Profit Per Share: $226.59 $227.90 n/a
FD MCap / Gold Eq.: $48.03 $62.80 n/a
FD MCap / Silver Eq.: $0.94 $1.03 n/a
FD MCap / Per Metal
as % Spot Price:		 1.05% 1.36% n/a
EV / Gold Eq.: $41.41 $56.02 n/a
EV / Silver Eq.: $0.81 $0.92 n/a
EV / Per Metal
as % Spot Price:		 0.90% 1.21% n/a

Reserves &
Resources		 01/18/2026
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.): 10.00M 10.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.16M 6.16M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $13,496.74M $13,686.72M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $13,496.74M $13,686.72M n/a
Max Profit / Current MCap: 48.781 37.839 n/a
Max Profit Per Share (Gold): $249.94 $253.46 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $249.94 $253.46 n/a
Total Free Profit Per Share: $242.82 $244.36 n/a
FD MCap / Gold Eq.: $44.92 $58.72 n/a
FD MCap / Silver Eq.: $0.88 $0.96 n/a
FD MCap / Per Metal
as % Spot Price:		 0.98% 1.27% n/a
EV / Gold Eq.: $38.72 $52.39 n/a
EV / Silver Eq.: $0.76 $0.86 n/a
EV / Per Metal
as % Spot Price:		 0.84% 1.13% 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.     ×