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 one producing mine in Colombia, one mine in development in Guyana and one exploration property. Currently they produce roughly 200koz. of gold per year. They have approximately 2.5Moz. of gold in the reserves and resources category of which 1.3Moz. are in the measured and indicated category. They have a market capitalisation of ~$364.51M which is a fall of roughly 18% over the last eleven months. As of 10/13/2020 they have ~$60M debt and ~$90M cash. They have 62M 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 10/13/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $445.88M $364.51M 10/13/2020 $-81.37M
Total Assets: $356.00M $356.00M 10/13/2020 $0.00M
Total Liabilities: $208.00M $208.00M 10/13/2020 $0.00M
Current Assets: $132.00M $132.00M 10/13/2020 $0.00M
Current Liabilities: $48.00M $48.00M 10/13/2020 $0.00M
Total Debt: $60.00M $60.00M 10/13/2020 $0.00M
Cash: $90.00M $90.00M 10/13/2020 $0.00M
Enterprise Value: $415.88M $334.51M 08/07/1980 $-81.37M
Cash Flow: $110.54M $64.16M never $-46.38M
Cash Flow Multiple: 4.03 5.68 never 1.65
Net Debt to
Cash Flow Ratio:
n/a n/a never 0.00
Finance within 1 year: 10/13/2020 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 10/13/2020 0.00%
Misc 10/13/2020
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 61,922,000 61,922,000 10/13/2020 0
Shares (FD): 89,100,000 89,100,000 10/13/2020 0
Insider Ownership: n/a 25% 08/13/2021 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a n/a 10/13/2020 n/a
Production (Gold Eq Oz.): (guess) 
200,000
(guess) 
200,000
10/13/2020 0
Production (Silver Eq Oz.): (guess) 
15,707,398
(guess) 
15,376,476
10/13/2020 -330,922
Initial CapEx (Outstanding): n/a n/a 10/13/2020 n/a
Funding Option: n/a n/a 10/13/2020 n/a
Documentation: none PRODUCER 08/13/2021 n/a
Value Adjustment: 100% 100% never 0%

Resource Data

GOLD 10/13/2020
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 10/13/2020 0.00M
Measured & Indicated: 1.30M 1.30M 10/13/2020 0.00M
Inferred: 1.20M 1.20M 10/13/2020 0.00M
Reserves & Resources: 2.50M 2.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.63M 0.63M 10/13/2020 0.00M
Measured & Indicated: 1.06M 1.06M 10/13/2020 0.00M
Inferred: 0.54M 0.54M 10/13/2020 0.00M
Reserves & Resources: 1.60M 1.60M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
200,000oz.
(guess) 
200,000oz.
10/13/2020 0oz.
Cash Cost: $700 $800 08/13/2021 $100.00
Extra Operating Cost: $400 $500 08/13/2021 $100.00
Average Grade: 15.00 g/t 15.00 g/t 10/13/2020 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 08/13/2021 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 10/13/2020 0.00M
Annual Production: 200,000oz. 200,000oz. 10/13/2020 0oz.
Cash Cost: $750 $850 08/13/2021 $100
Extra Operating Cost: $400 $450 08/13/2021 $50
SILVER 10/13/2020
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 10/13/2020 0.00M
Measured & Indicated: n/a n/a 10/13/2020 0.00M
Inferred: n/a n/a 10/13/2020 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 10/13/2020 0.00M
Measured & Indicated: n/a n/a 10/13/2020 0.00M
Inferred: n/a n/a 10/13/2020 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 10/13/2020 $0.00
Extra Operating Cost: n/a n/a 10/13/2020 $0.00
Average Grade: n/a n/a 10/13/2020 n/a
Recovery Rate: n/a n/a 10/13/2020 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 10/13/2020 0.00M
Annual Production: n/a n/a 10/13/2020 n/a
Cash Cost: n/a n/a 10/13/2020 n/a
Extra Operating Cost: n/a n/a 10/13/2020 n/a

Property

Last Analysis Data  (10/13/2020)
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.
Total Land Package Size (ha): 6,000  
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
10/13/2020
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 -1.16M
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 -1.04M
Maximum Profit (Gold): $696.43M $404.22M n/a $-292.21M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $696.43M $404.22M n/a $-292.21M
Max Profit / Current MCap: 1.562 1.109 n/a -0.453
Max Profit Per Share (Gold): $7.82 $4.54 n/a $-3.28
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $7.82 $4.54 n/a $-3.28
Total Free Profit Per Share: $1.25 $0.00 n/a $-1.25
FD Mkt. Cap / Gold Eq.: $707.75 $578.59 n/a $-129.16
FD Mkt. Cap / Silver Eq.: $9.01 $7.53 n/a $-1.49
FD Mkt. Cap / Per Metal
as % Spot Price:
37.46% 32.91% n/a -4.55%
Measured &
Indicated
10/13/2020
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.): 1.30M 1.30M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.15M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.06M 1.06M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.76M
Maximum Profit (Gold): $1,173.98M $681.40M n/a $-492.58M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,173.98M $681.40M n/a $-492.58M
Max Profit / Current MCap: 2.633 1.869 n/a -0.764
Max Profit Per Share (Gold): $13.18 $7.65 n/a $-5.53
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.18 $7.65 n/a $-5.53
Total Free Profit Per Share: $6.61 $2.47 n/a $-4.14
FD Mkt. Cap / Gold Eq.: $419.85 $343.23 n/a $-76.62
FD Mkt. Cap / Silver Eq.: $5.35 $4.46 n/a $-0.88
FD Mkt. Cap / Per Metal
as % Spot Price:
22.22% 19.52% n/a -2.70%

Reserves &
Resources
10/13/2020
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.): 2.50M 2.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -4.14M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.60M 1.60M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -2.65M
Maximum Profit (Gold): $1,770.91M $1,027.88M n/a $-743.04M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,770.91M $1,027.88M n/a $-743.04M
Max Profit / Current MCap: 3.972 2.820 n/a -1.152
Max Profit Per Share (Gold): $19.88 $11.54 n/a $-8.34
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $19.88 $11.54 n/a $-8.34
Total Free Profit Per Share: $13.31 $6.36 n/a $-6.95
FD Mkt. Cap / Gold Eq.: $278.33 $227.54 n/a $-50.79
FD Mkt. Cap / Silver Eq.: $3.54 $2.96 n/a $-0.58
FD Mkt. Cap / Per Metal
as % Spot Price:
14.73% 12.94% n/a -1.79%

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.     ×