Subscribe Now - Click Here:       1 Year for only $149   or   3 months for $99

Lundin Gold Inc

www: www.lundingold.com   email: info@lundingold.com
Category: Mid-tier Producer
Rating & Risk: Login to view
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.

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

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)

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.     ×