Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Calculated using the site's default values. Re-calculate using:
please choose...
the snapshot's defaults
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 40koz. 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$41.1M which is a rise of roughly 10% over the last three months. As of 08/27/2024 they have ~C$18M debt and ~C$3.56M cash. They have 92M shares outstanding and trade on the Canadian Venture Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
08/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
MCap (FD):
$37.46M
$41.10M
08/27/2024
Total Assets:
$29.69M
$28.50M
08/27/2024
Total Liabilities:
$26.72M
$25.65M
08/27/2024
Current Assets:
$8.91M
$8.55M
08/27/2024
Current Liabilities:
$9.65M
$9.26M
08/27/2024
Total Debt:
$18.56M
$17.81M
08/27/2024
Cash:
$3.71M
$3.56M
08/27/2024
Enterprise Value:
$52.30M
$55.35M
10/03/1971
Cash Flow:
$30.54M
$25.47M
never
Cash Flow Multiple:
1.23
1.61
never
Net Debt to Cash Flow Ratio:
0.49
0.56
never
Finance within 1 year:
08/27/2024
Misc
08/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Shares Outstanding:
92,115,152
92,115,152
08/27/2024
Shares (FD):
103,000,000
103,000,000
08/27/2024
Insider Ownership:
n/a
65%
11/30/2024
Dividend (Annual):
n/a
n/a
never
Company Type:
Mostly Gold
Mostly Gold
never
Production ETA:
n/a
n/a
08/27/2024
Production (Gold Eq Oz.):
(guess) 40,000
(guess) 40,000
08/27/2024
Production (Silver Eq Oz.) :
(guess) 3,381,635
(guess) 3,376,056
08/27/2024
Initial CapEx (Outstanding):
n/a
n/a
08/27/2024
Funding Option:
n/a
n/a
08/27/2024
Documentation:
none
PRODUCER
11/30/2024
Future MCap Modifier:
0.15Producer: Average
0.15Producer: Average
08/18/2023
Cash Flow Multiplier:
7
7
08/18/2023
Resource Data
GOLD
08/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
0.06M
0.06M
08/27/2024
Measured & Indicated:
0.15M
0.15M
08/27/2024
Inferred:
0.50M
0.50M
08/27/2024
Reserves & Resources:
0.65M
0.65M
never
P L A U S I B L E
Proven & Probable:
0.05M
0.05M
08/27/2024
Measured & Indicated:
0.12M
0.12M
08/27/2024
Inferred:
0.23M
0.23M
08/27/2024
Reserves & Resources:
0.34M
0.34M
never
C U R R E N T
Annual Production:
(guess) 40,000oz.
(guess) 40,000oz.
08/27/2024
Cash Cost:
$1,100
$1,250
11/30/2024
Extra Operating Cost:
$650
$750
11/30/2024
Total:
$1,750
$2,000
11/30/2024
Margin (Free Cash Flow):
$763 (30%)
$637 (24%)
G R A D E
Underground (Avg):
5.00 g/t
5.00 g/t
08/27/2024
Open Pit (Avg):
n/a
n/a
08/18/2023
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/30/2024
F U T U R E
Proven & Probable:
0.50M
0.50M
08/27/2024
Annual Production:
50,000oz.
50,000oz.
08/27/2024
Cash Cost:
$1,200
$1,250
11/30/2024
Extra Operating Cost:
$650
$700
11/30/2024
SILVER
08/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
O U N C E S
T O T A L
Proven & Probable:
n/a
n/a
08/27/2024
Measured & Indicated:
n/a
n/a
08/27/2024
Inferred:
n/a
n/a
08/27/2024
Reserves & Resources:
n/a
n/a
never
P L A U S I B L E
Proven & Probable:
n/a
n/a
08/27/2024
Measured & Indicated:
n/a
n/a
08/27/2024
Inferred:
n/a
n/a
08/27/2024
Reserves & Resources:
n/a
n/a
never
C U R R E N T
Annual Production:
n/a
n/a
Cash Cost:
n/a
n/a
08/27/2024
Extra Operating Cost:
n/a
n/a
08/27/2024
Total:
n/a
n/a
08/27/2024
Margin (Free Cash Flow):
n/a
G R A D E
Underground (Avg):
n/a
n/a
08/27/2024
Open Pit (Avg):
n/a
n/a
08/18/2023
Recovery Rate:
n/a
n/a
08/27/2024
F U T U R E
Proven & Probable:
n/a
n/a
08/27/2024
Annual Production:
n/a
n/a
08/27/2024
Cash Cost:
n/a
n/a
08/27/2024
Extra Operating Cost:
n/a
n/a
08/27/2024
Property
Last Analysis Data (08/27/2024)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Colombia , Colombia
El Limon
100% (guess)
n/a
Underground
show
15,000 oz in 2018
Target of 30,000 for 2019.
Small mine.
Development
Colombia , Colombia
Cordero - Nechi
100% (guess)
6,500
Both
show
200,000 oz at 5 gpt
450 tpd mill
Total Land Package Size (ha):
6,500
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Production
Colombia , Colombia
El Limon
100% (guess)
n/a
Underground
show
15,000 oz in 2018
Target of 30,000 for 2019.
Small mine.
Development
Colombia , Colombia
Cordero - Nechi
100% (guess)
6,500
Both
show
200,000 oz at 5 gpt
450 tpd mill
Total Land Package Size (ha):
6,500
Profitability (by resource)
Proven & Probable
08/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.06M
0.06M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.05M
0.05M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$41.22M
$34.38M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$41.22M
$34.38M
n/a
Max Profit / Current MCap:
1.100
0.837
n/a
Max Profit Per Share (Gold):
$0.40
$0.33
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.40
$0.33
n/a
Total Free Profit Per Share:
$0.00
$0.00
n/a
FD MCap / Gold Eq.:
$693.69
$761.10
n/a
FD MCap / Silver Eq.:
$8.21
$9.02
n/a
FD MCap / Per Metal as % Spot Price:
27.60%
28.87%
n/a
Measured & Indicated
08/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.15M
0.15M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.12M
0.12M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$90.69M
$75.64M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$90.69M
$75.64M
n/a
Max Profit / Current MCap:
2.421
1.840
n/a
Max Profit Per Share (Gold):
$0.88
$0.73
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$0.88
$0.73
n/a
Total Free Profit Per Share:
$0.39
$0.17
n/a
FD MCap / Gold Eq.:
$315.31
$345.96
n/a
FD MCap / Silver Eq.:
$3.73
$4.10
n/a
FD MCap / Per Metal as % Spot Price:
12.55%
13.12%
n/a
Reserves & Resources
08/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Percentage Gold:
100.00%
100.00%
n/a
Percentage Silver:
n/a
n/a
n/a
Total (Gold Eq. Oz.):
0.65M
0.65M
n/a
Total (Silver Eq. Oz.):
n/a
n/a
n/a
P L A U S I B L E
Gold Eq. Oz.:
0.34M
0.34M
n/a
Silver Eq. Oz.:
n/a
n/a
n/a
Maximum Profit (Gold):
$262.46M
$218.90M
n/a
Maximum Profit (Silver):
n/a
n/a
n/a
Total Maximum Profit:
$262.46M
$218.90M
n/a
Max Profit / Current MCap:
7.006
5.326
n/a
Max Profit Per Share (Gold):
$2.55
$2.13
n/a
Max Profit Per Share (Silver):
n/a
n/a
n/a
Total Max Profit Per Share:
$2.55
$2.13
n/a
Total Free Profit Per Share:
$2.06
$1.57
n/a
FD MCap / Gold Eq.:
$108.96
$119.54
n/a
FD MCap / Silver Eq.:
$1.29
$1.42
n/a
FD MCap / Per Metal as % Spot Price:
4.34%
4.53%
n/a
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
08/27/2024 Last Analysis Data
Current Data
Item
Value
Value
Updated
Exchange Rates:
CAD 0.7422
CAD 0.7125
12/06/2024
Spot Gold:
$2,513.40
$2,636.70
12/06/2024
Spot Silver:
$29.73
$31.24
12/06/2024
Gold:Silver Ratio:
84.54
84.40
12/06/2024
Spot Gold (Future):
$3,000.00
$4,000.00
Spot Silver (Future):
$100.00
$100.00
Gold:Silver Ratio (Future):
30.00
40.00
Gold Avg. Recovery Rate:
75.00%
75.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
Plausibility of P & P:
100.00%
100.00%
Plausibility of M & I:
80.00%
80.00%
Plausibility of Inferred:
50.00%
50.00%
Follow us on: