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

Gran Colombia Gold Corp

www: www.grancolombiagold.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

Gran Colombia Gold Corp are a gold focused mid-tier producer with two producing mines in Colombia and one exploration property. Currently they produce roughly 225koz. of gold per year. They have approximately 10Moz. of gold in the reserves and resources category of which 5Moz. are in the measured and indicated category. They have a market capitalisation of ~$254.37M which is a rise of roughly 86% over the last nine months. As of 12/29/2018 they have ~$73M debt and ~$29M cash. They have 48M 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 12/29/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $136.47M $254.37M 12/29/2018 $117.90M
Total Assets: $481.00M $481.00M 12/29/2018 $0.00M
Total Liabilities: $221.00M $221.00M 12/29/2018 $0.00M
Current Assets: $69.00M $69.00M 12/29/2018 $0.00M
Current Liabilities: $62.00M $62.00M 12/29/2018 $0.00M
Total Debt: $73.00M $73.00M 12/29/2018 $0.00M
Cash: $29.00M $29.00M 12/29/2018 $0.00M
Enterprise Value: $180.47M $298.37M 06/16/1979 $117.90M
Cash Flow: $18.26M $58.73M never $40.48M
Cash Flow Multiple: 7.48 4.33 never -3.14
Net Debt to
Cash Flow Ratio:
2.41 0.75 never -1.66
Finance within 1 year: 12/29/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 12/29/2018 0.00%
Misc 12/29/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 48,000,000 48,000,000 12/29/2018 0
Shares (FD): 63,000,000 63,000,000 12/29/2018 0
Insider Ownership: n/a 26% 09/12/2019 26%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 12/29/2018 n/a
Production (Gold Eq Oz.): (guess) 
200,000
(guess) 
225,000
09/12/2019 25,000
Production (Silver Eq Oz.): (guess) 
16,682,736
(guess) 
18,422,177
09/12/2019 1,739,441
Initial CapEx (Outstanding): n/a n/a 12/29/2018 n/a
Funding Option: n/a n/a 12/29/2018 n/a
Documentation: none PRODUCER 09/12/2019 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 12/29/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.90M 0.90M 12/29/2018 0.00M
Measured & Indicated: 5.00M 5.00M 12/29/2018 0.00M
Inferred: 5.00M 5.00M 12/29/2018 0.00M
Reserves & Resources: 10.00M 10.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.81M 0.81M 12/29/2018 0.00M
Measured & Indicated: 3.76M 3.76M 12/29/2018 0.00M
Inferred: 2.25M 2.25M 12/29/2018 0.00M
Reserves & Resources: 6.01M 6.01M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
200,000oz.
(guess) 
225,000oz.
09/12/2019 25,000oz.
Cash Cost: $750 $750 12/29/2018 $0.00
Extra Operating Cost: $400 $400 12/29/2018 $0.00
Average Grade: 3.00 g/t 3.00 g/t 12/29/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/12/2019 0.00%
F
U
T
U
R
E
Proven & Probable: 5.00M 5.00M 12/29/2018 0.00M
Annual Production: 300,000oz. 300,000oz. 12/29/2018 0oz.
Cash Cost: $800 $800 12/29/2018 $0
Extra Operating Cost: $400 $400 12/29/2018 $0
SILVER 12/29/2018
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 12/29/2018 0.00M
Measured & Indicated: n/a n/a 12/29/2018 0.00M
Inferred: n/a n/a 12/29/2018 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 12/29/2018 0.00M
Measured & Indicated: n/a n/a 12/29/2018 0.00M
Inferred: n/a n/a 12/29/2018 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 12/29/2018 $0.00
Extra Operating Cost: n/a n/a 12/29/2018 $0.00
Average Grade: n/a n/a 12/29/2018 n/a
Recovery Rate: n/a n/a 12/29/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 12/29/2018 0.00M
Annual Production: n/a n/a 12/29/2018 n/a
Cash Cost: n/a n/a 12/29/2018 n/a
Extra Operating Cost: n/a n/a 12/29/2018 n/a

Property

Last Analysis Data  (12/29/2018)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Medellin, Colombia Marmato 100% n/a n/a show
Flagship 12 million oz deposit at 1 gpt. They should complete a pre-feasibility study in 2013 or 2014.
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.
Total Land Package Size (ha): 6,000  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Production Medellin, Colombia Marmato 100% n/a n/a show
Flagship 12 million oz deposit at 1 gpt. They should complete a pre-feasibility study in 2013 or 2014.
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.
Total Land Package Size (ha): 6,000  

Profitability (by resource)

Proven &
Probable
12/29/2018
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.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.38M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.81M 0.81M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.25M
Maximum Profit (Gold): $73.94M $211.43M n/a $137.50M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $73.94M $211.43M n/a $137.50M
Max Profit / Current MCap: 0.542 0.831 n/a 0.289
Max Profit Per Share (Gold): $1.17 $3.36 n/a $2.18
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.17 $3.36 n/a $2.18
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $168.48 $314.03 n/a $145.56
FD Mkt. Cap / Silver Eq.: $2.02 $3.84 n/a $1.82
FD Mkt. Cap / Per Metal
as % Spot Price:
13.16% 20.62% n/a 7.46%
Measured &
Indicated
12/29/2018
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -7.69M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.76M 3.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -5.78M
Maximum Profit (Gold): $343.40M $981.99M n/a $638.60M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $343.40M $981.99M n/a $638.60M
Max Profit / Current MCap: 2.516 3.861 n/a 1.344
Max Profit Per Share (Gold): $5.45 $15.59 n/a $10.14
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.45 $15.59 n/a $10.14
Total Free Profit Per Share: $2.67 $10.23 n/a $7.56
FD Mkt. Cap / Gold Eq.: $36.27 $67.61 n/a $31.34
FD Mkt. Cap / Silver Eq.: $0.43 $0.83 n/a $0.39
FD Mkt. Cap / Per Metal
as % Spot Price:
2.83% 4.44% n/a 1.61%

Reserves &
Resources
12/29/2018
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 -15.37M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.01M 6.01M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -9.24M
Maximum Profit (Gold): $548.78M $1,569.31M n/a $1,020.54M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $548.78M $1,569.31M n/a $1,020.54M
Max Profit / Current MCap: 4.021 6.169 n/a 2.148
Max Profit Per Share (Gold): $8.71 $24.91 n/a $16.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.71 $24.91 n/a $16.20
Total Free Profit Per Share: $5.93 $19.55 n/a $13.62
FD Mkt. Cap / Gold Eq.: $22.70 $42.31 n/a $19.61
FD Mkt. Cap / Silver Eq.: $0.27 $0.52 n/a $0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
1.77% 2.78% n/a 1.01%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.