Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

GCM Mining

www: www.gcm-mining.com   email: investorrelations@grancolombiagold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
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.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

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)

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.     ×