Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:TPRFF
USD
TSE:GCM
CAD
Description
GCM Mining are a gold focused mid-tier producer with one producing mine in Colombia, one mine in development in Guyana and one exploration property. Currently they produce roughly 215koz. of gold per year. They have approximately 9.5Moz. of gold in the reserves and resources category of which 8Moz. are in the measured and indicated category. They have a market capitalisation of ~$343.32M which is a fall of roughly 32% over the last eleven months. As of 10/03/2021 they have ~$300M debt and ~$60M cash. They have 98M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
10/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$508.06M
$343.32M
10/03/2021
$-164.74M
Total Assets:
$356.00M
$356.00M
10/03/2021
$0.00M
Total Liabilities:
$440.00M
$440.00M
10/03/2021
$0.00M
Current Assets:
$100.00M
$100.00M
10/03/2021
$0.00M
Current Liabilities:
$48.00M
$48.00M
10/03/2021
$0.00M
Total Debt:
$300.00M
$300.00M
10/03/2021
$0.00M
Cash:
$60.00M
$60.00M
10/03/2021
$0.00M
Enterprise Value:
$748.06M
$583.32M
06/26/1988
$-164.74M
Cash Flow:
$64.53M
$65.92M
never
$1.39M
Cash Flow Multiple:
7.87
5.21
never
-2.67
Net Debt to Cash Flow Ratio:
3.72
3.64
never
-0.08
Finance within 1 year:
10/03/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
10/03/2021
0.00%
Misc
10/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
98,485,000
98,485,000
10/03/2021
0
Shares (FD):
132,000,000
132,000,000
10/03/2021
0
Insider Ownership:
n/a
20%
08/12/2022
20%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
n/a
10/03/2021
n/a
Production (Gold Eq Oz.):
(guess) 200,000
(guess) 215,000
08/12/2022
15,000
Production (Silver Eq Oz.) :
(guess) 15,645,491
(guess) 18,328,850
08/12/2022
2,683,359
Initial CapEx (Outstanding):
n/a
n/a
10/03/2021
n/a
Funding Option:
n/a
n/a
10/03/2021
n/a
Documentation:
none
PRODUCER
08/12/2022
n/a
Value Adjustment:
none
none
never
0%
Resource Data
GOLD
10/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.70M
0.70M
10/03/2021
0.00M
Measured & Indicated:
8.00M
8.00M
10/03/2021
0.00M
Inferred:
1.50M
1.50M
10/03/2021
0.00M
Reserves & Resources:
9.50M
9.50M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.63M
0.63M
10/03/2021
0.00M
Measured & Indicated:
5.89M
5.89M
10/03/2021
0.00M
Inferred:
0.68M
0.68M
10/03/2021
0.00M
Reserves & Resources:
6.56M
6.56M
never
0.00M
C U R R E N T
Annual Production:
(guess) 200,000oz.
(guess) 215,000oz.
08/12/2022
15,000oz.
Cash Cost:
$800
$850
11/12/2021
$50.00
Extra Operating Cost:
$500
$550
04/01/2022
$50.00
Average Grade:
15.00 g/t
15.00 g/t
10/03/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
08/12/2022
0.00%
F U T U R E
Proven & Probable:
8.00M
8.00M
10/03/2021
0.00M
Annual Production:
400,000oz.
400,000oz.
10/03/2021
0oz.
Cash Cost:
$900
$900
10/03/2021
$0
Extra Operating Cost:
$450
$500
04/01/2022
$50
SILVER
10/03/2021 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
10/03/2021
0.00M
Measured & Indicated:
n/a
n/a
10/03/2021
0.00M
Inferred:
n/a
n/a
10/03/2021
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
10/03/2021
0.00M
Measured & Indicated:
n/a
n/a
10/03/2021
0.00M
Inferred:
n/a
n/a
10/03/2021
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
10/03/2021
$0.00
Extra Operating Cost:
n/a
n/a
10/03/2021
$0.00
Average Grade:
n/a
n/a
10/03/2021
n/a
Recovery Rate:
n/a
n/a
10/03/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
10/03/2021
0.00M
Annual Production:
n/a
n/a
10/03/2021
n/a
Cash Cost:
n/a
n/a
10/03/2021
n/a
Extra Operating Cost:
n/a
n/a
10/03/2021
n/a
Property
Last Analysis Data (10/03/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Segovia , Colombia
Segovia
100%
n/a
n/a
show
High grade of about 1.3 million oz (12 gpt). They want to expand production from 100,000 oz to 200,000 oz in the next couple of years. I don't know if they have enough resources.
Exploration
Colombia , Colombia
Zancudo
30%
6,000
n/a
show
JV option with IAMGold, who is the operator.
Gran Colombia paid $10 million for the property in 2010.
Development
Guyana
Toroparu
100%
60,000
Open Pit
show
pre-feasibility study was out in 2013. After they complete permitting they can do financing. 10 million oz open pit deposit.
Total Land Package Size (ha):
66,000
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Segovia , Colombia
Segovia
100%
n/a
n/a
show
High grade of about 1.3 million oz (12 gpt). They want to expand production from 100,000 oz to 200,000 oz in the next couple of years. I don't know if they have enough resources.
Exploration
Colombia , Colombia
Zancudo
30%
6,000
n/a
show
JV option with IAMGold, who is the operator.
Gran Colombia paid $10 million for the property in 2010.
Development
Guyana
Toroparu
100%
60,000
Open Pit
show
pre-feasibility study was out in 2013. After they complete permitting they can do financing. 10 million oz open pit deposit.
Total Land Package Size (ha):
66,000
Profitability (by resource)
Proven & Probable
10/03/2021 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.):
0.70M
0.70M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
4.92M
P L A U S I B L E
Gold Eq. Oz.:
0.63M
0.63M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
4.42M
Maximum Profit (Gold):
$203.26M
$193.16M
n/a
$-10.10M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$203.26M
$193.16M
n/a
$-10.10M
Max Profit / Current MCap:
0.400
0.563
n/a
0.163
Max Profit Per Share (Gold):
$1.54
$1.46
n/a
$-0.08
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.54
$1.46
n/a
$-0.08
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$806.44
$544.95
n/a
$-261.48
FD Mkt. Cap / Silver Eq.:
$10.31
$6.39
n/a
$-3.92
FD Mkt. Cap / Per Metal as % Spot Price:
45.80%
29.65%
n/a
-16.15%
Measured & Indicated
10/03/2021 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.):
8.00M
8.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
56.18M
P L A U S I B L E
Gold Eq. Oz.:
5.89M
5.89M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
41.34M
Maximum Profit (Gold):
$1,899.00M
$1,804.65M
n/a
$-94.35M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$1,899.00M
$1,804.65M
n/a
$-94.35M
Max Profit / Current MCap:
3.738
5.256
n/a
1.519
Max Profit Per Share (Gold):
$14.39
$13.67
n/a
$-0.71
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$14.39
$13.67
n/a
$-0.71
Total Free Profit Per Share:
$9.51
$10.33
n/a
$0.83
FD Mkt. Cap / Gold Eq.:
$86.32
$58.33
n/a
$-27.99
FD Mkt. Cap / Silver Eq.:
$1.10
$0.68
n/a
$-0.42
FD Mkt. Cap / Per Metal as % Spot Price:
4.90%
3.17%
n/a
-1.73%
Reserves & Resources
10/03/2021 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.):
9.50M
9.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
66.72M
P L A U S I B L E
Gold Eq. Oz.:
6.56M
6.56M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
46.08M
Maximum Profit (Gold):
$2,116.78M
$2,011.60M
n/a
$-105.17M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,116.78M
$2,011.60M
n/a
$-105.17M
Max Profit / Current MCap:
4.166
5.859
n/a
1.693
Max Profit Per Share (Gold):
$16.04
$15.24
n/a
$-0.80
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$16.04
$15.24
n/a
$-0.80
Total Free Profit Per Share:
$11.16
$11.90
n/a
$0.74
FD Mkt. Cap / Gold Eq.:
$77.44
$52.33
n/a
$-25.11
FD Mkt. Cap / Silver Eq.:
$0.99
$0.61
n/a
$-0.38
FD Mkt. Cap / Per Metal as % Spot Price:
4.40%
2.85%
n/a
-1.55%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
10/03/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
USD 1.0000
USD 1.0000
08/17/2022
Spot Gold:
$1,760.90
$1,838.00
08/17/2022
$77.10
Spot Silver:
$22.51
$21.56
08/17/2022
$-0.95
Gold:Silver Ratio:
78.23
85.25
08/17/2022
7.02
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$0.00
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: