Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
OTCMKTS:LUGDF
USD
TSE:LUG
CAD
Description
Lundin Gold Inc are a gold focused mid-tier producer 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$2755.69M which is a rise of roughly 48% over the last nine months. As of 05/15/2022 they have ~C$726M debt and ~C$285.56M cash. They have 235M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/15/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$1,858.40M
$2,755.69M
05/15/2022
$897.29M
Total Assets:
$1,724.93M
$1,675.21M
05/15/2022
$-49.72M
Total Liabilities:
$883.63M
$858.16M
05/15/2022
$-25.47M
Current Assets:
$611.15M
$593.54M
05/15/2022
$-17.62M
Current Liabilities:
$339.44M
$329.66M
05/15/2022
$-9.78M
Total Debt:
$747.39M
$725.85M
05/15/2022
$-21.54M
Cash:
$334.83M
$285.56M
08/10/2022
$-49.27M
Enterprise Value:
$2,270.97M
$3,195.98M
04/11/2071
$925.01M
Cash Flow:
$142.38M
$193.07M
never
$50.69M
Cash Flow Multiple:
13.05
14.27
never
1.22
Net Debt to Cash Flow Ratio:
2.90
2.28
never
-0.62
Finance within 1 year:
05/15/2022
n/a
Tax Rate:
(guess) 50.00%
(guess) 50.00%
11/08/2022
0.00%
Misc
05/15/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
235,000,000
235,000,000
05/15/2022
0
Shares (FD):
240,000,000
240,000,000
05/15/2022
0
Insider Ownership:
n/a
32%
11/08/2022
32%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
05/15/2022
n/a
Production (Gold Eq Oz.):
(guess) 400,000
(guess) 440,000
11/08/2022
40,000
Production (Silver Eq Oz.) :
(guess) 34,283,822
(guess) 35,847,168
11/08/2022
1,563,346
Initial CapEx (Outstanding):
n/a
n/a
05/15/2022
n/a
Funding Option:
n/a
n/a
05/15/2022
n/a
Documentation:
none
PRODUCER
11/08/2022
n/a
Value Adjustment:
50%
75%
never
25%
Resource Data
GOLD
05/15/2022 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
05/15/2022
0.00M
Measured & Indicated:
7.00M
7.00M
05/15/2022
0.00M
Inferred:
2.00M
2.00M
05/15/2022
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
05/15/2022
0.00M
Measured & Indicated:
5.94M
5.94M
05/15/2022
0.00M
Inferred:
0.90M
0.90M
05/15/2022
0.00M
Reserves & Resources:
6.84M
6.84M
never
0.00M
C U R R E N T
Annual Production:
(guess) 400,000oz.
(guess) 440,000oz.
11/08/2022
40,000oz.
Cash Cost:
$700
$650
11/08/2022
$-50.00
Extra Operating Cost:
$400
$400
05/15/2022
$0.00
Average Grade:
8.00 g/t
8.00 g/t
05/15/2022
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/08/2022
0.00%
F U T U R E
Proven & Probable:
8.00M
8.00M
05/15/2022
0.00M
Annual Production:
400,000oz.
450,000oz.
11/08/2022
50,000oz.
Cash Cost:
$700
$750
08/10/2022
$50
Extra Operating Cost:
$400
$400
05/15/2022
$0
SILVER
05/15/2022 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
05/15/2022
0.00M
Measured & Indicated:
n/a
n/a
05/15/2022
0.00M
Inferred:
n/a
n/a
05/15/2022
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
05/15/2022
0.00M
Measured & Indicated:
n/a
n/a
05/15/2022
0.00M
Inferred:
n/a
n/a
05/15/2022
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
05/15/2022
$0.00
Extra Operating Cost:
n/a
n/a
05/15/2022
$0.00
Average Grade:
n/a
n/a
05/15/2022
n/a
Recovery Rate:
n/a
n/a
05/15/2022
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/15/2022
0.00M
Annual Production:
n/a
n/a
05/15/2022
n/a
Cash Cost:
n/a
n/a
05/15/2022
n/a
Extra Operating Cost:
n/a
n/a
05/15/2022
n/a
Property
Last Analysis Data (05/15/2022)
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
05/15/2022 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
-21.19M
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
-19.07M
Maximum Profit (Gold):
$2,402.66M
$3,455.55M
n/a
$1,052.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$2,402.66M
$3,455.55M
n/a
$1,052.89M
Max Profit / Current MCap:
1.293
1.254
n/a
-0.039
Max Profit Per Share (Gold):
$10.01
$14.40
n/a
$4.39
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$10.01
$14.40
n/a
$4.39
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$412.98
$612.37
n/a
$199.40
FD Mkt. Cap / Silver Eq.:
$4.82
$7.52
n/a
$2.70
FD Mkt. Cap / Per Metal as % Spot Price:
22.79%
31.77%
n/a
8.98%
Measured & Indicated
05/15/2022 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
-29.67M
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
-25.18M
Maximum Profit (Gold):
$3,171.51M
$4,561.33M
n/a
$1,389.81M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,171.51M
$4,561.33M
n/a
$1,389.81M
Max Profit / Current MCap:
1.707
1.655
n/a
-0.051
Max Profit Per Share (Gold):
$13.21
$19.01
n/a
$5.79
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$13.21
$19.01
n/a
$5.79
Total Free Profit Per Share:
$3.15
$3.65
n/a
$0.49
FD Mkt. Cap / Gold Eq.:
$312.86
$463.92
n/a
$151.06
FD Mkt. Cap / Silver Eq.:
$3.65
$5.69
n/a
$2.04
FD Mkt. Cap / Per Metal as % Spot Price:
17.27%
24.07%
n/a
6.80%
Reserves & Resources
05/15/2022 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
-38.15M
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
-28.99M
Maximum Profit (Gold):
$3,652.05M
$5,252.44M
n/a
$1,600.39M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$3,652.05M
$5,252.44M
n/a
$1,600.39M
Max Profit / Current MCap:
1.965
1.906
n/a
-0.059
Max Profit Per Share (Gold):
$15.22
$21.89
n/a
$6.67
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$15.22
$21.89
n/a
$6.67
Total Free Profit Per Share:
$5.16
$6.53
n/a
$1.37
FD Mkt. Cap / Gold Eq.:
$271.70
$402.88
n/a
$131.18
FD Mkt. Cap / Silver Eq.:
$3.17
$4.95
n/a
$1.78
FD Mkt. Cap / Per Metal as % Spot Price:
15.00%
20.90%
n/a
5.91%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/15/2022 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7697
CAD 0.7475
01/31/2023
Spot Gold:
$1,811.90
$1,927.60
01/31/2023
$115.70
Spot Silver:
$21.14
$23.66
01/31/2023
$2.52
Gold:Silver Ratio:
85.71
81.47
01/31/2023
-4.24
Spot Gold (Future):
$2,500.00
$2,500.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
25.00
25.00
0.00
Gold Cash Cost:
$750.00
$750.00
$0.00
Gold Extra Operating Cost:
$350.00
$350.00
$0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
0.00%
Silver Cash Cost:
$10.00
$10.00
$0.00
Silver Extra Operating Cost:
$6.00
$6.00
$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%
Tax Rate:
30.00%
30.00%
0.00%
Tax Rate (Future):
40.00%
40.00%
0.00%
Future Valuation Multiplier:
15.00%
15.00%
0.00%
Follow us on: