Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
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.
Quick Links
Login to access
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:
0.3Producer: Elite Quality
0.3Producer: 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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Ecuador , Ecuador
Fruta Del Norte
100% (guess)
80,000
Open Pit
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
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Ecuador , Ecuador
Fruta Del Norte
100% (guess)
80,000
Open Pit
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)
Defaults
Defaults
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7468
CAD 0.7366
03/28/2024
Spot Gold:
$2,031.40
$2,217.10
03/28/2024
$185.70
Spot Silver:
$25.60
$24.77
03/28/2024
$-0.83
Gold:Silver Ratio:
79.35
89.51
03/28/2024
10.16
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Avg. Recovery Rate:
75.00%
75.00%
0.00%
Plausibility of P & P:
100.00%
100.00%
0.00%
Plausibility of M & I:
80.00%
80.00%
0.00%
Plausibility of Inferred:
50.00%
50.00%
0.00%
Follow us on: