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

Galiano Gold Inc

www: www.galianogold.com   email: info@galianogold.com
Category: Mid-tier 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
TSE:GAU CAD
NYSEAMERICAN:GAU USD

Description

Galiano Gold Inc are a gold focused mid-tier producer with one producing mine in Ghana, one mine in development in Ghana and three exploration properties. Currently they produce roughly 140koz. of gold per year. They have approximately 4.5Moz. of gold in the reserves and resources category of which 3.5Moz. are in the measured and indicated category. They have a market capitalisation of ~$637.53M which is a rise of roughly 64% over the last thirteen months. As of 09/02/2024 they have no debt and ~$114M cash. They have 257M shares outstanding and trade on the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 09/02/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $389.17M $637.53M 09/02/2024
MCap (OS): $373.08M $611.18M 09/02/2024
Total Assets: $681.01M $681.01M 09/02/2024
Total Liabilities: $250.21M $250.21M 09/02/2024
Current Assets: $128.00M $114.00M 08/13/2025
Current Liabilities: $42.86M $42.86M 09/02/2024
Total Debt: $0.00M $0.00M 09/02/2024
Cash: $123.00M $114.00M 08/13/2025
Debt (Net): $-123.00M $-114.00M
Enterprise Value: $266.17M $523.53M 08/04/1986
Cash Flow: $49.09M $159.52M never
Cash Flow Multiple: 7.93 4.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 09/02/2024
Misc 09/02/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 256,919,446 256,919,446 09/02/2024
Shares (FD): 268,000,000 268,000,000 09/02/2024
Insider Ownership: n/a 40% 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 03/01/2016 09/02/2024
Production (Gold Eq Oz.): (guess) 
125,000		 (guess) 
140,000		 08/13/2025
Production (Silver Eq Oz.): (guess) 
10,963,670		 (guess) 
12,230,408		 08/13/2025
Development Phase: none Producer (Single Mine) 09/01/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 20
Producer: Growth Potential
 20
Producer: Growth Potential
 09/02/2023
Cash Flow Multiple: 10 10 09/02/2023

Resource Data

GOLD 09/02/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 2.00M 2.00M 09/02/2024
Measured & Indicated: 3.50M 3.50M 09/02/2024
Inferred: 1.00M 1.00M 09/02/2024
Reserves & Resources: 4.50M 4.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: 1.80M 1.80M 09/02/2024
Measured & Indicated: 2.88M 2.88M 09/02/2024
Inferred: 0.45M 0.45M 09/02/2024
Reserves & Resources: 3.33M 3.33M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
125,000oz.		 (guess) 
140,000oz.		 08/13/2025
Cash Cost: $1,300 $1,900 08/13/2025
Extra Operating Cost: $800 $600 08/13/2025
Total: $2,100 $2,500 08/13/2025
Margin (Free Cash Flow): $393 (16%) $1,139 (31%)
MCap / Production (AuEq): $3,113.36 $4,553.82
EV / Production (AuEq): $2,129.36 $3,739.53
G
R
A
D
E		 Underground (Avg): n/a n/a 09/02/2024
Open Pit (Avg): n/a 1.50 g/t 04/17/2024
Recovery Rate: (CG)  90.00% (CG)  90.00% 09/01/2025
F
U
T
U
R
E		 Proven & Probable: 3.50M 3.50M 09/02/2024
Annual Production: 150,000oz. 200,000oz. 01/28/2025
Cash Cost: $1,300 $1,600 08/13/2025
Extra Operating Cost: $650 $700 03/17/2025
SILVER 09/02/2024
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 09/02/2024
Measured & Indicated: n/a n/a 09/02/2024
Inferred: n/a n/a 09/02/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/02/2024
Measured & Indicated: n/a n/a 09/02/2024
Inferred: n/a n/a 09/02/2024
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 09/02/2024
Extra Operating Cost: n/a n/a 09/02/2024
Total: n/a n/a 09/02/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): $35.50 $52.13
EV / Production (AgEq): $24.28 $42.81
G
R
A
D
E		 Underground (Avg): n/a n/a 09/02/2024
Open Pit (Avg): n/a n/a 09/02/2023
Recovery Rate: n/a n/a 09/02/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/02/2024
Annual Production: n/a n/a 09/02/2024
Cash Cost: n/a n/a 09/02/2024
Extra Operating Cost: n/a n/a 09/02/2024

Property

Last Analysis Data  (09/02/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Nkran
100 show
Running out of reserves.

Runs out in 2022.
Dev Esaase
45 show
JV with Goldfields.

$350 million capex.

3.5 million oz project (they get 45%).

Size: 21,000 ha
Exp Asamura
100 show
Early exploration. Large property with excellent exploration potential.

Size: 28,000 ha
Exp Asanko Regional
100 show
They have 3 projects on 150,000 acres in Ghana.
Exp Kubi
90 n/a
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Prod Nkran
100 show
Running out of reserves.

Runs out in 2022.
Dev Esaase
45 show
JV with Goldfields.

$350 million capex.

3.5 million oz project (they get 45%).

Size: 21,000 ha
Exp Asamura
100 show
Early exploration. Large property with excellent exploration potential.

Size: 28,000 ha
Exp Asanko Regional
100 show
They have 3 projects on 150,000 acres in Ghana.
Exp Kubi
90 n/a

Profitability (by resource)

Proven &
Probable		 09/02/2024
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.): 2.00M 2.00M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.80M 1.80M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $706.86M $2,050.96M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $706.86M $2,050.96M n/a
Max Profit / Current MCap: 1.816 3.217 n/a
Max Profit Per Share (Gold): $2.64 $7.65 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $2.64 $7.65 n/a
Total Free Profit Per Share: $0.68 $4.37 n/a
FD MCap / Gold Eq.: $216.21 $354.19 n/a
FD MCap / Silver Eq.: $2.47 $4.05 n/a
FD MCap / Per Metal
as % Spot Price:		 8.67% 9.73% n/a
EV / Gold Eq.: $147.87 $290.85 n/a
EV / Silver Eq.: $1.69 $3.33 n/a
EV / Per Metal
as % Spot Price:		 5.93% 7.99% n/a
Measured &
Indicated		 09/02/2024
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.): 3.50M 3.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 2.88M 2.88M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,130.98M $3,281.53M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,130.98M $3,281.53M n/a
Max Profit / Current MCap: 2.906 5.147 n/a
Max Profit Per Share (Gold): $4.22 $12.24 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.22 $12.24 n/a
Total Free Profit Per Share: $2.26 $8.96 n/a
FD MCap / Gold Eq.: $135.13 $221.37 n/a
FD MCap / Silver Eq.: $1.54 $2.53 n/a
FD MCap / Per Metal
as % Spot Price:		 5.42% 6.08% n/a
EV / Gold Eq.: $92.42 $181.78 n/a
EV / Silver Eq.: $1.05 $2.08 n/a
EV / Per Metal
as % Spot Price:		 3.71% 4.99% n/a

Reserves &
Resources		 09/02/2024
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.): 4.50M 4.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 3.33M 3.33M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,307.69M $3,794.27M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,307.69M $3,794.27M n/a
Max Profit / Current MCap: 3.360 5.951 n/a
Max Profit Per Share (Gold): $4.88 $14.16 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $4.88 $14.16 n/a
Total Free Profit Per Share: $2.92 $10.88 n/a
FD MCap / Gold Eq.: $116.87 $191.45 n/a
FD MCap / Silver Eq.: $1.33 $2.19 n/a
FD MCap / Per Metal
as % Spot Price:		 4.69% 5.26% n/a
EV / Gold Eq.: $79.93 $157.22 n/a
EV / Silver Eq.: $0.91 $1.80 n/a
EV / Per Metal
as % Spot Price:		 3.21% 4.32% 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.     ×