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

Galleon Gold Corp

www: galleongold.com   email: info@galleongold.com
Category: Junior: Late 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:GGO CAD
OTCMKTS:GGOXF USD

Description

Galleon Gold Corp are a gold focused junior, late stage developer with one mine in development in Canada and four exploration properties. They have approximately 1.5Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$199.44M which is a rise of roughly 809% over the last ten months. As of 04/11/2025 they have ~C$2M debt and ~C$2.78M cash. They have 132M 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 04/11/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $21.93M $199.44M 01/17/2026
MCap (OS): $13.24M $110.24M 01/17/2026
Total Assets: $23.94M $24.38M 04/11/2025
Total Liabilities: $4.03M $4.10M 04/11/2025
Current Assets: $2.59M $2.64M 04/11/2025
Current Liabilities: $3.31M $3.37M 04/11/2025
Total Debt: $2.16M $2.20M 04/11/2025
Cash: $2.73M $2.78M 04/11/2025
Debt (Net): $-0.58M $-0.59M
Enterprise Value: $21.36M $198.86M
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: 04/11/2025
Misc 04/11/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 68,228,469 132,104,841 01/17/2026
Shares (FD): 113,000,000 239,000,000 01/17/2026
Insider Ownership: n/a 40% 01/27/2026
Dividend (Annual): n/a n/a 01/27/2026
Company Type: Mostly Gold Mostly Gold never
Group: Developer Developer never
Production ETA: n/a 01/01/2028 04/11/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 04/11/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 04/11/2025
Development Phase: none PEA Released 04/11/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 10
Developer: Likely Path to Production
 10
Developer: Likely Path to Production
 04/24/2023
Cash Flow Multiple: 2.5 8 01/27/2026

Resource Data

GOLD 04/11/2025
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 04/11/2025
Measured & Indicated: 0.50M 0.50M 04/11/2025
Inferred: 1.00M 1.00M 04/11/2025
Reserves & Resources: 1.50M 1.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/11/2025
Measured & Indicated: 0.34M 0.34M 04/11/2025
Inferred: 0.43M 0.43M 04/11/2025
Reserves & Resources: 0.77M 0.77M never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 04/11/2025
Extra Operating Cost: n/a n/a 04/11/2025
Total: $1,850 $2,400 04/11/2025
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): 3.50 g/t 3.50 g/t 04/11/2025
Open Pit (Avg): n/a 1.00 g/t 04/11/2025
Recovery Rate: (CG)  85.00% (CG)  85.00% 01/27/2026
F
U
T
U
R
E		 Proven & Probable: 1.00M 2.50M 01/27/2026
Annual Production: 80,000oz. 120,000oz. 01/27/2026
Cash Cost: $1,200 $1,500 01/27/2026
Extra Operating Cost: $650 $900 01/27/2026
SILVER 04/11/2025
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 04/11/2025
Measured & Indicated: n/a n/a 04/11/2025
Inferred: n/a n/a 04/11/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 04/11/2025
Measured & Indicated: n/a n/a 04/11/2025
Inferred: n/a n/a 04/11/2025
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 04/11/2025
Extra Operating Cost: n/a n/a 04/11/2025
Total: n/a n/a 04/11/2025
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 04/11/2025
Open Pit (Avg): n/a n/a 04/24/2023
Recovery Rate: n/a n/a 04/11/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 04/11/2025
Annual Production: n/a n/a 04/11/2025
Cash Cost: n/a n/a 04/11/2025
Extra Operating Cost: n/a n/a 04/11/2025

Property

Last Analysis Data  (04/11/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Eastford Lake
100 n/a
Exp Golden Harker
100 n/a
Exp PG-101
50 n/a
Exp West Cache
100 show
1 million oz deposit and growing. Appears to be a mine, but sill early exploration.

Size: 25,000 ha
Exp Golden Trove
100 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Dev West Cache
100 300.00 20.00 120.00 show
1 million oz deposit and growing. Appears to be a mine, but sill early exploration.

Size: 25,000 ha
Exp Eastford Lake
100 n/a
Exp Golden Harker
100 n/a
Exp PG-101
50 n/a
Exp Golden Trove
100 n/a

Profitability (by resource)

Proven &
Probable		 04/11/2025
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		 04/11/2025
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.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.34M 0.34M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $471.48M $852.69M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $471.48M $852.69M n/a
Max Profit / Current MCap: 21.495 4.275 n/a
Max Profit Per Share (Gold): $4.17 $3.57 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.17 $3.57 n/a
Total Free Profit Per Share: $3.90 $2.43 n/a
FD MCap / Gold Eq.: $64.51 $586.60 n/a
FD MCap / Silver Eq.: $0.64 $10.01 n/a
FD MCap / Per Metal
as % Spot Price:		 1.99% 11.95% n/a
EV / Gold Eq.: $62.82 $584.88 n/a
EV / Silver Eq.: $0.63 $9.98 n/a
EV / Per Metal
as % Spot Price:		 1.94% 11.92% n/a

Reserves &
Resources		 04/11/2025
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.): 1.50M 1.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,060.83M $1,918.55M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,060.83M $1,918.55M n/a
Max Profit / Current MCap: 48.363 9.619 n/a
Max Profit Per Share (Gold): $9.39 $8.03 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $9.39 $8.03 n/a
Total Free Profit Per Share: $9.12 $6.89 n/a
FD MCap / Gold Eq.: $28.67 $260.71 n/a
FD MCap / Silver Eq.: $0.29 $4.45 n/a
FD MCap / Per Metal
as % Spot Price:		 0.89% 5.31% n/a
EV / Gold Eq.: $27.92 $259.95 n/a
EV / Silver Eq.: $0.28 $4.44 n/a
EV / Per Metal
as % Spot Price:		 0.86% 5.30% 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.     ×