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

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$396.97M which is a rise of roughly 43% over the last two months. As of 01/18/2026 they have no debt and ~C$38.96M 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
Change
Item Value Value Updated Value
MCap (FD): $276.68M $396.97M 01/18/2026 $120.29M
MCap (OS): $244.67M $351.05M 01/18/2026 $106.38M
Total Assets: $38.14M $38.96M 01/18/2026 $0.82M
Total Liabilities: $0.72M $0.74M 01/18/2026 $0.02M
Current Assets: $38.14M $38.96M 01/18/2026 $0.82M
Current Liabilities: $0.72M $0.74M 01/18/2026 $0.02M
Total Debt: $0.00M $0.00M 01/18/2026 $0.00M
Cash: $38.14M $38.96M 01/18/2026 $0.82M
Debt (Net): $-38.14M $-38.96M $-0.82M
Enterprise Value: $238.54M $358.01M $119.47M
Cash Flow: $0.00M $0.00M never $0.00M
Cash Flow Multiple: 0.00 0.00 never 0.00
Net Debt to
Cash Flow Ratio:		 n/a n/a never 0.00
Finance within 1 year: 01/18/2026 n/a
Misc 01/18/2026
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 47,753,498 47,753,498 01/18/2026 0
Shares (FD): 54,000,000 54,000,000 01/18/2026 0
Insider Ownership: 60% 60% 01/18/2026 n/a
Dividend (Annual): n/a n/a 01/18/2026 n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Developer Developer never n/a
Production ETA: n/a 01/01/2031 01/18/2026 n/a
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 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 5
Developer: Early Development
 5
Developer: Early Development
 01/18/2026 0
Cash Flow Multiple: 3.5 3.5 01/18/2026 0.00

Resource Data

GOLD 01/18/2026
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 01/18/2026 0.00M
Measured & Indicated: 9.00M 9.00M 01/18/2026 0.00M
Inferred: 1.00M 1.00M 01/18/2026 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 01/18/2026 0.00M
Measured & Indicated: 5.76M 5.76M 01/18/2026 0.00M
Inferred: 0.40M 0.40M 01/18/2026 0.00M
Reserves & Resources: 6.16M 6.16M never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/18/2026 $0.00
Extra Operating Cost: n/a n/a 01/18/2026 $0.00
Total: $2,400 $2,400 01/18/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AuEq): n/a n/a n/a
EV / Production (AuEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/18/2026 n/a
Open Pit (Avg): n/a 0.65 g/t 01/18/2026 n/a
Recovery Rate: (CG)  80.00% (CG)  80.00% 01/18/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: 9.00M 9.00M 01/18/2026 0.00M
Annual Production: 300,000oz. 300,000oz. 01/18/2026 0oz.
Cash Cost: $1,500 $1,500 01/18/2026 $0
Extra Operating Cost: $900 $900 01/18/2026 $0
SILVER 01/18/2026
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 01/18/2026 0.00M
Measured & Indicated: n/a n/a 01/18/2026 0.00M
Inferred: n/a n/a 01/18/2026 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 01/18/2026 0.00M
Measured & Indicated: n/a n/a 01/18/2026 0.00M
Inferred: n/a n/a 01/18/2026 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 01/18/2026 $0.00
Extra Operating Cost: n/a n/a 01/18/2026 $0.00
Total: n/a n/a 01/18/2026 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): n/a n/a n/a
EV / Production (AgEq): n/a n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 01/18/2026 n/a
Open Pit (Avg): n/a n/a 01/18/2026 n/a
Recovery Rate: n/a n/a 01/18/2026 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 01/18/2026 0.00M
Annual Production: n/a n/a 01/18/2026 n/a
Cash Cost: n/a n/a 01/18/2026 n/a
Extra Operating Cost: n/a n/a 01/18/2026 n/a

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
Change
Item Value Value Updated Value
Percentage Gold: n/a n/a n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): n/a n/a n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 0.00M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 0.00M
Maximum Profit (Gold): n/a n/a n/a $0.00M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: n/a n/a n/a $0.00M
Max Profit / Current MCap: n/a n/a n/a 0.000
Max Profit Per Share (Gold): n/a n/a n/a $0.00
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: n/a n/a n/a $0.00
Total Free Profit Per Share: n/a n/a n/a $0.00
FD MCap / Gold Eq.: n/a n/a n/a $0.00
FD MCap / Silver Eq.: n/a n/a n/a $0.00
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
EV / Gold Eq.: n/a n/a n/a $0.00
EV / Silver Eq.: n/a n/a n/a $0.00
EV / Per Metal
as % Spot Price:		 n/a n/a n/a 0.00%
Measured &
Indicated		 01/18/2026
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 86.88M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 5.76M 5.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 55.60M
Maximum Profit (Gold): $12,620.33M $15,551.83M n/a $2,931.49M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $12,620.33M $15,551.83M n/a $2,931.49M
Max Profit / Current MCap: 45.614 39.176 n/a -6.437
Max Profit Per Share (Gold): $233.71 $288.00 n/a $54.29
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $233.71 $288.00 n/a $54.29
Total Free Profit Per Share: $226.59 $278.00 n/a $51.41
FD MCap / Gold Eq.: $48.03 $68.92 n/a $20.88
FD MCap / Silver Eq.: $0.94 $1.14 n/a $0.19
FD MCap / Per Metal
as % Spot Price:		 1.05% 1.35% n/a 0.31%
EV / Gold Eq.: $41.41 $62.15 n/a $20.74
EV / Silver Eq.: $0.81 $1.03 n/a $0.21
EV / Per Metal
as % Spot Price:		 0.90% 1.22% n/a 0.32%

Reserves &
Resources		 01/18/2026
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.): 10.00M 10.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 96.53M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 6.16M 6.16M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 59.46M
Maximum Profit (Gold): $13,496.74M $16,631.82M n/a $3,135.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $13,496.74M $16,631.82M n/a $3,135.07M
Max Profit / Current MCap: 48.781 41.897 n/a -6.884
Max Profit Per Share (Gold): $249.94 $308.00 n/a $58.06
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $249.94 $308.00 n/a $58.06
Total Free Profit Per Share: $242.82 $298.00 n/a $55.18
FD MCap / Gold Eq.: $44.92 $64.44 n/a $19.53
FD MCap / Silver Eq.: $0.88 $1.06 n/a $0.18
FD MCap / Per Metal
as % Spot Price:		 0.98% 1.26% n/a 0.29%
EV / Gold Eq.: $38.72 $58.12 n/a $19.39
EV / Silver Eq.: $0.76 $0.96 n/a $0.20
EV / Per Metal
as % Spot Price:		 0.84% 1.14% n/a 0.30%

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.     ×