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$128.74M which is a rise of roughly 5% over the last two months. As of 09/01/2025 they have ~C$12M debt and ~C$10.68M 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 $128.74M 09/01/2025 $5.89M
MCap (OS): $108.32M $113.51M 09/01/2025 $5.19M
Total Assets: $29.09M $28.47M 09/01/2025 $-0.62M
Total Liabilities: $18.91M $18.51M 09/01/2025 $-0.41M
Current Assets: $10.91M $10.68M 09/01/2025 $-0.23M
Current Liabilities: $9.46M $9.25M 09/01/2025 $-0.20M
Total Debt: $12.36M $12.10M 09/01/2025 $-0.26M
Cash: $10.91M $10.68M 09/01/2025 $-0.23M
Debt (Net): $1.45M $1.42M $-0.03M
Enterprise Value: $124.31M $130.17M 02/15/1974 $5.86M
Cash Flow: $20.06M $42.21M never $22.15M
Cash Flow Multiple: 6.12 3.05 never -3.07
Net Debt to
Cash Flow Ratio:		 0.07 0.03 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) 
2,415,119		 09/01/2025 10,186
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%) $1,508 (35%) $790.97
MCap / Production (AuEq): $4,387.65 $4,597.92 $210.27
EV / Production (AuEq): $4,439.61 $4,648.76 $209.16
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 $53.31 $2.22
EV / Production (AgEq): $51.69 $53.90 $2.21
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 0.02M
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 0.02M
Maximum Profit (Gold): $38.69M $81.41M n/a $42.71M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $38.69M $81.41M n/a $42.71M
Max Profit / Current MCap: 0.315 0.632 n/a 0.317
Max Profit Per Share (Gold): $0.29 $0.61 n/a $0.32
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.29 $0.61 n/a $0.32
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $2,275.08 $2,384.11 n/a $109.03
FD MCap / Silver Eq.: $26.49 $27.64 n/a $1.15
FD MCap / Per Metal
as % Spot Price:		 65.63% 56.00% n/a -9.63%
EV / Gold Eq.: $2,302.02 $2,410.47 n/a $108.45
EV / Silver Eq.: $26.80 $27.95 n/a $1.14
EV / Per Metal
as % Spot Price:		 66.41% 56.62% n/a -9.79%
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 0.05M
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 0.04M
Maximum Profit (Gold): $85.12M $179.09M n/a $93.97M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $85.12M $179.09M n/a $93.97M
Max Profit / Current MCap: 0.693 1.391 n/a 0.698
Max Profit Per Share (Gold): $0.64 $1.35 n/a $0.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.64 $1.35 n/a $0.71
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,034.13 $1,083.69 n/a $49.56
FD MCap / Silver Eq.: $12.04 $12.56 n/a $0.52
FD MCap / Per Metal
as % Spot Price:		 29.83% 25.45% n/a -4.38%
EV / Gold Eq.: $1,046.37 $1,095.67 n/a $49.30
EV / Silver Eq.: $12.18 $12.70 n/a $0.52
EV / Per Metal
as % Spot Price:		 30.18% 25.73% n/a -4.45%

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 0.24M
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 0.13M
Maximum Profit (Gold): $246.35M $518.28M n/a $271.94M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $246.35M $518.28M n/a $271.94M
Max Profit / Current MCap: 2.005 4.026 n/a 2.021
Max Profit Per Share (Gold): $1.85 $3.90 n/a $2.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.85 $3.90 n/a $2.04
Total Free Profit Per Share: $0.58 $2.54 n/a $1.95
FD MCap / Gold Eq.: $357.34 $374.47 n/a $17.12
FD MCap / Silver Eq.: $4.16 $4.34 n/a $0.18
FD MCap / Per Metal
as % Spot Price:		 10.31% 8.80% n/a -1.51%
EV / Gold Eq.: $361.57 $378.61 n/a $17.03
EV / Silver Eq.: $4.21 $4.39 n/a $0.18
EV / Per Metal
as % Spot Price:		 10.43% 8.89% n/a -1.54%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults