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
Calculated using the site's default values.  Re-calculate using:

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$55.16M which is a rise of roughly 47% over the last eight months. As of 08/27/2024 they have ~C$18M debt and ~C$3.62M cash. They have 92M 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 08/27/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $37.46M $55.16M 08/27/2024
Total Assets: $29.69M $28.95M 08/27/2024
Total Liabilities: $26.72M $26.05M 08/27/2024
Current Assets: $8.91M $8.68M 08/27/2024
Current Liabilities: $9.65M $9.41M 08/27/2024
Total Debt: $18.56M $18.09M 08/27/2024
Cash: $3.71M $3.62M 08/27/2024
Enterprise Value: $52.30M $69.63M 03/16/1972
Cash Flow: $30.54M $49.75M never
Cash Flow Multiple: 1.23 1.11 never
Net Debt to
Cash Flow Ratio:		 0.49 0.29 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% 12/11/2024
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) 
3,977,682		 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 12/11/2024
Future MCap Modifier: 0.15
Producer: Average
 0.15
Producer: 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%) $1,244 (38%)
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% 12/11/2024
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 Name Owned 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
Total Land Package Size (ha): 6,500  
Current Data
Stage Name Owned 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
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 $67.17M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $41.22M $67.17M n/a
Max Profit / Current MCap: 1.100 1.218 n/a
Max Profit Per Share (Gold): $0.40 $0.65 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.40 $0.65 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $693.69 $1,021.46 n/a
FD MCap / Silver Eq.: $8.21 $10.27 n/a
FD MCap / Per Metal
as % Spot Price:		 27.60% 31.49% 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 $147.76M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $90.69M $147.76M n/a
Max Profit / Current MCap: 2.421 2.679 n/a
Max Profit Per Share (Gold): $0.88 $1.43 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.88 $1.43 n/a
Total Free Profit Per Share: $0.39 $0.69 n/a
FD MCap / Gold Eq.: $315.31 $464.30 n/a
FD MCap / Silver Eq.: $3.73 $4.67 n/a
FD MCap / Per Metal
as % Spot Price:		 12.55% 14.31% 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 $427.62M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $262.46M $427.62M n/a
Max Profit / Current MCap: 7.006 7.752 n/a
Max Profit Per Share (Gold): $2.55 $4.15 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.55 $4.15 n/a
Total Free Profit Per Share: $2.06 $3.41 n/a
FD MCap / Gold Eq.: $108.96 $160.44 n/a
FD MCap / Silver Eq.: $1.29 $1.61 n/a
FD MCap / Per Metal
as % Spot Price:		 4.34% 4.95% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults