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

Lundin Gold Inc

www: www.lundingold.com   email: info@lundingold.com
Category: Major
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
TSE:LUG CAD
OTCMKTS:LUGDF USD

Description

Lundin Gold Inc are a gold focused major with one mine in development in Ecuador. They have approximately 9Moz. of gold in the reserves and resources category of which 7Moz. are in the measured and indicated category. They have a market capitalisation of ~C$3417.4M which is a fall of roughly 2% over the last eleven months. As of 05/09/2023 they have ~C$492M debt and ~C$267.4M cash. They have 237M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

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

General Details

Financial 05/09/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
MCap (FD): $3,477.27M $3,417.40M 05/09/2023 $-59.87M
Total Assets: $1,673.63M $1,650.82M 05/09/2023 $-22.81M
Total Liabilities: $857.35M $845.67M 05/09/2023 $-11.69M
Current Assets: $592.98M $584.90M 05/09/2023 $-8.08M
Current Liabilities: $329.35M $324.86M 05/09/2023 $-4.49M
Total Debt: $498.88M $492.08M 05/09/2023 $-6.80M
Cash: $271.10M $267.40M 05/09/2023 $-3.70M
Enterprise Value: $3,705.05M $3,642.07M 05/30/2085 $-62.98M
Cash Flow: $409.82M $530.62M never $120.81M
Cash Flow Multiple: 8.48 6.44 never -2.04
Net Debt to
Cash Flow Ratio:
0.56 0.42 never -0.13
Finance within 1 year: 05/09/2023 n/a
Misc 05/09/2023
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 237,000,000 237,000,000 05/09/2023 0
Shares (FD): 242,000,000 242,000,000 05/09/2023 0
Insider Ownership: n/a 32% 03/25/2024 32%
Dividend (Annual): n/a 2.7% 03/25/2024 2.7%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 05/09/2023 n/a
Production (Gold Eq Oz.): (guess) 
440,000
(guess) 
475,000
02/23/2024 35,000
Production (Silver Eq Oz.): (guess) 
34,914,688
(guess) 
42,516,048
02/23/2024 7,601,360
Initial CapEx (Outstanding): n/a n/a 05/09/2023 n/a
Funding Option: n/a n/a 05/09/2023 n/a
Documentation: none PRODUCER 03/25/2024 n/a
Future MCap Modifier: 0.3
Producer: Elite Quality
0.3
Producer: Elite Quality
04/24/2023 0
Cash Flow Multiplier: 12 12 04/16/2023 0.00

Resource Data

GOLD 05/09/2023
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 5.00M 5.00M 05/09/2023 0.00M
Measured & Indicated: 7.00M 7.00M 05/09/2023 0.00M
Inferred: 2.00M 2.00M 05/09/2023 0.00M
Reserves & Resources: 9.00M 9.00M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 4.50M 4.50M 05/09/2023 0.00M
Measured & Indicated: 5.94M 5.94M 05/09/2023 0.00M
Inferred: 0.90M 0.90M 05/09/2023 0.00M
Reserves & Resources: 6.84M 6.84M never 0.00M
C
U
R
R
E
N
T
Annual Production: (guess) 
440,000oz.
(guess) 
475,000oz.
02/23/2024 35,000oz.
Cash Cost: $700 $700 05/09/2023 $0.00
Extra Operating Cost: $400 $400 05/09/2023 $0.00
G
R
A
D
E
Underground (Avg): 8.00 g/t 8.00 g/t 05/09/2023 n/a
Open Pit (Avg): n/a n/a 05/09/2023 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 03/25/2024 0.00%
F
U
T
U
R
E
Proven & Probable: 8.00M 8.00M 05/09/2023 0.00M
Annual Production: 475,000oz. 475,000oz. 05/09/2023 0oz.
Cash Cost: $800 $800 05/09/2023 $0
Extra Operating Cost: $450 $450 05/09/2023 $0
SILVER 05/09/2023
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 05/09/2023 0.00M
Measured & Indicated: n/a n/a 05/09/2023 0.00M
Inferred: n/a n/a 05/09/2023 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 05/09/2023 0.00M
Measured & Indicated: n/a n/a 05/09/2023 0.00M
Inferred: n/a n/a 05/09/2023 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 05/09/2023 $0.00
Extra Operating Cost: n/a n/a 05/09/2023 $0.00
G
R
A
D
E
Underground (Avg): n/a n/a 05/09/2023 n/a
Open Pit (Avg): n/a n/a 05/09/2023 n/a
Recovery Rate: n/a n/a 05/09/2023 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 05/09/2023 0.00M
Annual Production: n/a n/a 05/09/2023 n/a
Cash Cost: n/a n/a 05/09/2023 n/a
Extra Operating Cost: n/a n/a 05/09/2023 n/a

Property

Last Analysis Data  (05/09/2023)
Stage Name Owned Au Ag Cu Notes
Dev Fruta Del Norte 100% show
9 million oz underground mine at 8 gpt.

Plus, exploration potential.

50% minimum tax.
70% maximum tax (for higher gold prices).
Total Land Package Size (ha): 80,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Dev Fruta Del Norte 100% show
9 million oz underground mine at 8 gpt.

Plus, exploration potential.

50% minimum tax.
70% maximum tax (for higher gold prices).
Total Land Package Size (ha): 80,000  

Profitability (by resource)

Proven &
Probable
05/09/2023
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.): 5.00M 5.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 50.78M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.50M 4.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 45.70M
Maximum Profit (Gold): $4,191.30M $5,026.95M n/a $835.65M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,191.30M $5,026.95M n/a $835.65M
Max Profit / Current MCap: 1.205 1.471 n/a 0.266
Max Profit Per Share (Gold): $17.32 $20.77 n/a $3.45
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.32 $20.77 n/a $3.45
Total Free Profit Per Share: $0.00 $1.60 n/a $1.60
FD MCap / Gold Eq.: $772.73 $759.42 n/a $-13.31
FD MCap / Silver Eq.: $9.74 $8.48 n/a $-1.25
FD MCap / Per Metal
as % Spot Price:
38.04% 34.25% n/a -3.79%
Measured &
Indicated
05/09/2023
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.): 7.00M 7.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 71.09M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 5.94M 5.94M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 60.33M
Maximum Profit (Gold): $5,532.52M $6,635.57M n/a $1,103.06M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,532.52M $6,635.57M n/a $1,103.06M
Max Profit / Current MCap: 1.591 1.942 n/a 0.351
Max Profit Per Share (Gold): $22.86 $27.42 n/a $4.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $22.86 $27.42 n/a $4.56
Total Free Profit Per Share: $3.62 $8.25 n/a $4.63
FD MCap / Gold Eq.: $585.40 $575.32 n/a $-10.08
FD MCap / Silver Eq.: $7.38 $6.43 n/a $-0.95
FD MCap / Per Metal
as % Spot Price:
28.82% 25.95% n/a -2.87%

Reserves &
Resources
05/09/2023
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.): 9.00M 9.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 91.40M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 6.84M 6.84M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 69.47M
Maximum Profit (Gold): $6,370.78M $7,640.96M n/a $1,270.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,370.78M $7,640.96M n/a $1,270.19M
Max Profit / Current MCap: 1.832 2.236 n/a 0.404
Max Profit Per Share (Gold): $26.33 $31.57 n/a $5.25
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $26.33 $31.57 n/a $5.25
Total Free Profit Per Share: $7.09 $12.40 n/a $5.32
FD MCap / Gold Eq.: $508.37 $499.62 n/a $-8.75
FD MCap / Silver Eq.: $6.41 $5.58 n/a $-0.82
FD MCap / Per Metal
as % Spot Price:
25.03% 22.53% n/a -2.49%

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.     ×