Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Soma Gold Corp

www: www.somagoldcorp.com   email: info@somagoldcorp.com
Category: Junior: Small Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
CVE:SOMA CAD
OTCMKTS:SMAGF USD

Description

Soma Gold Corp are a gold focused junior, small producer with one producing mine in Colombia and one mine in development in Colombia. Currently they produce roughly 28koz. of gold per year. They have approximately 0.65Moz. of gold in the reserves and resources category of which 0.15Moz. are in the measured and indicated category. They have a market capitalisation of ~C$154.57M which is a rise of roughly 26% over the last three months. As of 09/01/2025 they have ~C$12M debt and ~C$10.69M cash. They have 117M 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 09/01/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $122.85M $154.57M 09/01/2025 $31.71M
MCap (OS): $108.32M $136.28M 09/01/2025 $27.96M
Total Assets: $29.09M $28.52M 09/01/2025 $-0.57M
Total Liabilities: $18.91M $18.54M 09/01/2025 $-0.37M
Current Assets: $10.91M $10.69M 09/01/2025 $-0.22M
Current Liabilities: $9.46M $9.27M 09/01/2025 $-0.19M
Total Debt: $12.36M $12.12M 09/01/2025 $-0.24M
Cash: $10.91M $10.69M 09/01/2025 $-0.22M
Debt (Net): $1.45M $1.43M $-0.03M
Enterprise Value: $124.31M $155.99M 12/11/1974 $31.68M
Cash Flow: $20.06M $40.61M never $20.55M
Cash Flow Multiple: 6.12 3.81 never -2.32
Net Debt to
Cash Flow Ratio:		 0.07 0.04 never -0.04
Finance within 1 year: 09/01/2025 n/a
Misc 09/01/2025
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 117,265,298 117,265,298 09/01/2025 0
Shares (FD): 133,000,000 133,000,000 09/01/2025 0
Insider Ownership: n/a 65% 09/01/2025 65%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Group: Producer Producer never n/a
Production ETA: n/a n/a 09/01/2025 n/a
Production (Gold Eq Oz.): (guess) 
28,000		 (guess) 
28,000		 09/01/2025 0
Production (Silver Eq Oz.): (guess) 
2,404,934		 (guess) 
2,110,784		 09/01/2025 -294,150
Development Phase: none Producer (Single Mine) 09/01/2025 n/a
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 08/18/2023 0
Cash Flow Multiple: 10 10 09/01/2025 0.00

Resource Data

GOLD 09/01/2025
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.06M 0.06M 09/01/2025 0.00M
Measured & Indicated: 0.15M 0.15M 09/01/2025 0.00M
Inferred: 0.50M 0.50M 09/01/2025 0.00M
Reserves & Resources: 0.65M 0.65M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.05M 0.05M 09/01/2025 0.00M
Measured & Indicated: 0.12M 0.12M 09/01/2025 0.00M
Inferred: 0.23M 0.23M 09/01/2025 0.00M
Reserves & Resources: 0.34M 0.34M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
28,000oz.		 (guess) 
28,000oz.		 09/01/2025 0oz.
Cash Cost: $2,000 $2,000 09/01/2025 $0.00
Extra Operating Cost: $750 $750 09/01/2025 $0.00
Total: $2,750 $2,750 09/01/2025 $0.00
Margin (Free Cash Flow): $717 (21%) $1,450 (35%) $733.92
MCap / Production (AuEq): $4,387.65 $5,520.23 $1,132.58
EV / Production (AuEq): $4,439.61 $5,571.16 $1,131.55
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 09/01/2025 n/a
Open Pit (Avg): n/a 1.00 g/t 09/01/2025 1.00 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: 0.70M 0.70M 09/01/2025 0.00M
Annual Production: 60,000oz. 60,000oz. 09/01/2025 0oz.
Cash Cost: $2,200 $2,200 09/01/2025 $0
Extra Operating Cost: $750 $750 09/01/2025 $0
SILVER 09/01/2025
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 09/01/2025 0.00M
Measured & Indicated: n/a n/a 09/01/2025 0.00M
Inferred: n/a n/a 09/01/2025 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 09/01/2025 0.00M
Measured & Indicated: n/a n/a 09/01/2025 0.00M
Inferred: n/a n/a 09/01/2025 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 09/01/2025 $0.00
Extra Operating Cost: n/a n/a 09/01/2025 $0.00
Total: n/a n/a 09/01/2025 $0.00
Margin (Free Cash Flow): n/a $0.00
MCap / Production (AgEq): $51.08 $73.23 $22.14
EV / Production (AgEq): $51.69 $73.90 $22.21
G
R
A
D
E		 Underground (Avg): n/a n/a 09/01/2025 n/a
Open Pit (Avg): n/a n/a 08/18/2023 n/a
Recovery Rate: n/a n/a 09/01/2025 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/01/2025 0.00M
Annual Production: n/a n/a 09/01/2025 n/a
Cash Cost: n/a n/a 09/01/2025 n/a
Extra Operating Cost: n/a n/a 09/01/2025 n/a

Property

Last Analysis Data  (09/01/2025)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod El Limon
100 show
15,000 oz in 2018
Target of 30,000 for 2019.

Small mine.
Dev Cordero - Nechi
100 show
200,000 oz at 5 gpt

450 tpd mill

Size: 6,500 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod El Limon
100 show
15,000 oz in 2018
Target of 30,000 for 2019.

Small mine.
Dev Cordero - Nechi
100 show
200,000 oz at 5 gpt

450 tpd mill

Size: 6,500 ha

Profitability (by resource)

Proven &
Probable		 09/01/2025
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.): 0.06M 0.06M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -0.63M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.05M 0.05M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -0.57M
Maximum Profit (Gold): $38.69M $78.32M n/a $39.63M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $38.69M $78.32M n/a $39.63M
Max Profit / Current MCap: 0.315 0.507 n/a 0.192
Max Profit Per Share (Gold): $0.29 $0.59 n/a $0.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.29 $0.59 n/a $0.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,275.08 $2,862.34 n/a $587.26
FD MCap / Silver Eq.: $26.49 $37.97 n/a $11.48
FD MCap / Per Metal
as % Spot Price:		 65.63% 68.14% n/a 2.51%
EV / Gold Eq.: $2,302.02 $2,888.75 n/a $586.73
EV / Silver Eq.: $26.80 $38.32 n/a $11.52
EV / Per Metal
as % Spot Price:		 66.41% 68.77% n/a 2.37%
Measured &
Indicated		 09/01/2025
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.): 0.15M 0.15M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -1.58M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.12M 0.12M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -1.25M
Maximum Profit (Gold): $85.12M $172.31M n/a $87.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $85.12M $172.31M n/a $87.19M
Max Profit / Current MCap: 0.693 1.115 n/a 0.422
Max Profit Per Share (Gold): $0.64 $1.30 n/a $0.66
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.64 $1.30 n/a $0.66
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,034.13 $1,301.06 n/a $266.94
FD MCap / Silver Eq.: $12.04 $17.26 n/a $5.22
FD MCap / Per Metal
as % Spot Price:		 29.83% 30.97% n/a 1.14%
EV / Gold Eq.: $1,046.37 $1,313.07 n/a $266.70
EV / Silver Eq.: $12.18 $17.42 n/a $5.24
EV / Per Metal
as % Spot Price:		 30.18% 31.26% n/a 1.08%

Reserves &
Resources		 09/01/2025
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.): 0.65M 0.65M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -6.83M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.34M 0.34M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a -3.61M
Maximum Profit (Gold): $246.35M $498.67M n/a $252.32M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $246.35M $498.67M n/a $252.32M
Max Profit / Current MCap: 2.005 3.226 n/a 1.221
Max Profit Per Share (Gold): $1.85 $3.75 n/a $1.90
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.85 $3.75 n/a $1.90
Total Free Profit Per Share: $0.58 $2.12 n/a $1.54
FD MCap / Gold Eq.: $357.34 $449.58 n/a $92.24
FD MCap / Silver Eq.: $4.16 $5.96 n/a $1.80
FD MCap / Per Metal
as % Spot Price:		 10.31% 10.70% n/a 0.39%
EV / Gold Eq.: $361.57 $453.73 n/a $92.16
EV / Silver Eq.: $4.21 $6.02 n/a $1.81
EV / Per Metal
as % Spot Price:		 10.43% 10.80% n/a 0.37%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults