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

Lion One Metals Ltd

www: www.liononemetals.com   email: info@liononemetals.com
Category: Junior: Emerging Mid-tier 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:LIO CAD
OTCMKTS:LOMLF USD

Description

Lion One Metals Ltd are a gold focused junior, emerging mid-tier producer with one mine in development in Fiji. They have approximately 2.5Moz. of gold in the reserves and resources category of which 0.5Moz. are in the measured and indicated category. They have a market capitalisation of ~C$95.7M which is a rise of roughly 23% over the last seven months. As of 09/05/2024 they have ~C$26M debt and ~C$10.46M cash. They have 299M 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 09/05/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $77.79M $95.70M 03/20/2025
Total Assets: $163.22M $154.10M 09/05/2024
Total Liabilities: $36.19M $34.17M 09/05/2024
Current Assets: $20.68M $19.52M 09/05/2024
Current Liabilities: $4.43M $4.18M 09/05/2024
Total Debt: $27.33M $25.80M 09/05/2024
Cash: $8.86M $10.46M 03/20/2025
Enterprise Value: $96.25M $111.05M 07/09/1973
Cash Flow: $34.80M $30.40M never
Cash Flow Multiple: 2.24 3.15 never
Net Debt to
Cash Flow Ratio:		 0.53 0.50 never
Finance within 1 year: 09/05/2024
Misc 09/05/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 277,461,024 299,000,000 02/05/2025
Shares (FD): 376,176,523 450,000,000 03/20/2025
Insider Ownership: n/a n/a never
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Production ETA: n/a 10/01/2023 09/05/2024
Production (Gold Eq Oz.): (guess) 
35,000		 (guess) 
20,000		 03/20/2025
Production (Silver Eq Oz.): (guess) 
3,098,935		 (guess) 
1,839,505		 03/20/2025
Initial CapEx (Outstanding): $48.00M
61.7% of MCap		 $48.00M
50.15% of MCap 		09/05/2024
Funding Option: n/a n/a 09/05/2024
Documentation: none PRODUCER 03/20/2025
Future MCap Modifier: 0.2
Producer: Growth Potential
 0.2
Producer: Growth Potential
 10/11/2023
Cash Flow Multiplier: 10 10 07/23/2024

Resource Data

GOLD 09/05/2024
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 09/05/2024
Measured & Indicated: 0.50M 0.50M 09/05/2024
Inferred: 2.00M 2.00M 09/05/2024
Reserves & Resources: 2.50M 2.50M never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/05/2024
Measured & Indicated: 0.38M 0.38M 09/05/2024
Inferred: 0.95M 0.95M 09/05/2024
Reserves & Resources: 1.33M 1.33M never
C
U
R
R
E
N
T		 Annual Production: (guess) 
35,000oz.		 (guess) 
20,000oz.		 03/20/2025
Cash Cost: $950 $1,000 03/20/2025
Extra Operating Cost: $550 $600 03/20/2025
Total: $1,500 $1,600 03/20/2025
Margin (Free Cash Flow): $994 (40%) $1,520 (49%)
G
R
A
D
E		 Underground (Avg): 6.00 g/t 6.00 g/t 09/05/2024
Open Pit (Avg): n/a n/a 09/03/2023
Recovery Rate: (CG)  95.00% (CG)  95.00% 03/20/2025
F
U
T
U
R
E		 Proven & Probable: 2.50M 2.50M 09/05/2024
Annual Production: 100,000oz. 80,000oz. 03/20/2025
Cash Cost: $1,000 $1,200 03/20/2025
Extra Operating Cost: $550 $600 03/20/2025
SILVER 09/05/2024
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 09/05/2024
Measured & Indicated: n/a n/a 09/05/2024
Inferred: n/a n/a 09/05/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 09/05/2024
Measured & Indicated: n/a n/a 09/05/2024
Inferred: n/a n/a 09/05/2024
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 09/05/2024
Extra Operating Cost: n/a n/a 09/05/2024
Total: n/a n/a 09/05/2024
Margin (Free Cash Flow): n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 09/05/2024
Open Pit (Avg): n/a n/a 09/03/2023
Recovery Rate: n/a n/a 09/05/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 09/05/2024
Annual Production: n/a n/a 09/05/2024
Cash Cost: n/a n/a 09/05/2024
Extra Operating Cost: n/a n/a 09/05/2024

Property

Last Analysis Data  (09/05/2024)
Stage Name Owned Au Ag Cu Notes
Dev Tuvatu 100% show
High-grade underground mine.
Total Land Package Size (ha): 30,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Tuvatu 100% show
High-grade underground mine.
Total Land Package Size (ha): 30,000  

Profitability (by resource)

Proven &
Probable		 09/05/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 09/05/2024
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.): 0.50M 0.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.38M 0.38M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $377.80M $577.52M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $377.80M $577.52M n/a
Max Profit / Current MCap: 4.857 6.034 n/a
Max Profit Per Share (Gold): $1.00 $1.28 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $1.00 $1.28 n/a
Total Free Profit Per Share: $0.72 $0.98 n/a
FD MCap / Gold Eq.: $204.71 $251.85 n/a
FD MCap / Silver Eq.: $2.31 $2.74 n/a
FD MCap / Per Metal
as % Spot Price:		 8.21% 8.07% n/a

Reserves &
Resources		 09/05/2024
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.): 2.50M 2.50M n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 1.33M 1.33M n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): $1,322.29M $2,021.33M n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: $1,322.29M $2,021.33M n/a
Max Profit / Current MCap: 16.998 21.121 n/a
Max Profit Per Share (Gold): $3.52 $4.49 n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: $3.52 $4.49 n/a
Total Free Profit Per Share: $3.24 $4.19 n/a
FD MCap / Gold Eq.: $58.49 $71.96 n/a
FD MCap / Silver Eq.: $0.66 $0.78 n/a
FD MCap / Per Metal
as % Spot Price:		 2.35% 2.31% n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults