Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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 with 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 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$165.2M which is a rise of roughly 34% over the last three months. As of 09/01/2025 they have ~C$12M debt and ~C$10.9M 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
Item Value Value Updated
MCap (FD): $122.85M $165.20M 09/01/2025
MCap (OS): $108.32M $145.65M 09/01/2025
Total Assets: $29.09M $29.05M 09/01/2025
Total Liabilities: $18.91M $18.89M 09/01/2025
Current Assets: $10.91M $10.90M 09/01/2025
Current Liabilities: $9.46M $9.44M 09/01/2025
Total Debt: $12.36M $12.35M 09/01/2025
Cash: $10.91M $10.90M 09/01/2025
Debt (Net): $1.45M $1.45M
Enterprise Value: $124.31M $166.65M 04/13/1975
Cash Flow: $20.06M $43.11M never
Cash Flow Multiple: 6.12 3.83 never
Net Debt to
Cash Flow Ratio:		 0.07 0.03 never
Finance within 1 year: 09/01/2025
Misc 09/01/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 117,265,298 117,265,298 09/01/2025
Shares (FD): 133,000,000 133,000,000 09/01/2025
Insider Ownership: n/a 65% 09/01/2025
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Producer Producer never
Production ETA: n/a n/a 09/01/2025
Production (Gold Eq Oz.): (guess) 
28,000		 (guess) 
28,000		 09/01/2025
Production (Silver Eq Oz.): (guess) 
2,404,934		 (guess) 
1,958,721		 09/01/2025
Development Phase: none Producer (Single Mine) 09/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 15
Producer: Average
 15
Producer: Average
 08/18/2023
Cash Flow Multiple: 10 10 09/01/2025

Resource Data

GOLD 09/01/2025
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 09/01/2025
Measured & Indicated: 0.15M 0.15M 09/01/2025
Inferred: 0.50M 0.50M 09/01/2025
Reserves & Resources: 0.65M 0.65M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.05M 0.05M 09/01/2025
Measured & Indicated: 0.12M 0.12M 09/01/2025
Inferred: 0.23M 0.23M 09/01/2025
Reserves & Resources: 0.34M 0.34M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
28,000oz.		 (guess) 
28,000oz.		 09/01/2025
Cash Cost: $2,000 $2,000 09/01/2025
Extra Operating Cost: $750 $750 09/01/2025
Total: $2,750 $2,750 09/01/2025
Margin (Free Cash Flow): $717 (21%) $1,540 (36%)
MCap / Production (AuEq): $4,387.65 $5,899.87
EV / Production (AuEq): $4,439.61 $5,951.76
G
R
A
D
E		 Underground (Avg): 5.00 g/t 5.00 g/t 09/01/2025
Open Pit (Avg): n/a 1.00 g/t 09/01/2025
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/01/2025
F
U
T
U
R
E		 Proven & Probable: 0.70M 0.70M 09/01/2025
Annual Production: 60,000oz. 60,000oz. 09/01/2025
Cash Cost: $2,200 $2,200 09/01/2025
Extra Operating Cost: $750 $750 09/01/2025
SILVER 09/01/2025
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 09/01/2025
Measured & Indicated: n/a n/a 09/01/2025
Inferred: n/a n/a 09/01/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/01/2025
Measured & Indicated: n/a n/a 09/01/2025
Inferred: n/a n/a 09/01/2025
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 09/01/2025
Extra Operating Cost: n/a n/a 09/01/2025
Total: n/a n/a 09/01/2025
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $51.08 $84.34
EV / Production (AgEq): $51.69 $85.08
G
R
A
D
E		 Underground (Avg): n/a n/a 09/01/2025
Open Pit (Avg): n/a n/a 08/18/2023
Recovery Rate: n/a n/a 09/01/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/01/2025
Annual Production: n/a n/a 09/01/2025
Cash Cost: n/a n/a 09/01/2025
Extra Operating Cost: n/a n/a 09/01/2025

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
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): $38.69M $83.14M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $38.69M $83.14M n/a
Max Profit / Current MCap: 0.315 0.503 n/a
Max Profit Per Share (Gold): $0.29 $0.63 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.29 $0.63 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $2,275.08 $3,059.19 n/a
FD MCap / Silver Eq.: $26.49 $43.73 n/a
FD MCap / Per Metal
as % Spot Price:		 65.63% 71.32% n/a
EV / Gold Eq.: $2,302.02 $3,086.10 n/a
EV / Silver Eq.: $26.80 $44.12 n/a
EV / Per Metal
as % Spot Price:		 66.41% 71.94% n/a
Measured &
Indicated		 09/01/2025
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): $85.12M $182.90M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $85.12M $182.90M n/a
Max Profit / Current MCap: 0.693 1.107 n/a
Max Profit Per Share (Gold): $0.64 $1.38 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $0.64 $1.38 n/a
Total Free Profit Per Share: $0.00 $0.00 n/a
FD MCap / Gold Eq.: $1,034.13 $1,390.54 n/a
FD MCap / Silver Eq.: $12.04 $19.88 n/a
FD MCap / Per Metal
as % Spot Price:		 29.83% 32.42% n/a
EV / Gold Eq.: $1,046.37 $1,402.77 n/a
EV / Silver Eq.: $12.18 $20.05 n/a
EV / Per Metal
as % Spot Price:		 30.18% 32.70% n/a

Reserves &
Resources		 09/01/2025
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): $246.35M $529.31M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $246.35M $529.31M n/a
Max Profit / Current MCap: 2.005 3.204 n/a
Max Profit Per Share (Gold): $1.85 $3.98 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.85 $3.98 n/a
Total Free Profit Per Share: $0.58 $2.27 n/a
FD MCap / Gold Eq.: $357.34 $480.50 n/a
FD MCap / Silver Eq.: $4.16 $6.87 n/a
FD MCap / Per Metal
as % Spot Price:		 10.31% 11.20% n/a
EV / Gold Eq.: $361.57 $484.73 n/a
EV / Silver Eq.: $4.21 $6.93 n/a
EV / Per Metal
as % Spot Price:		 10.43% 11.30% n/a

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.     ×