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
TSE:LUG CAD
OTCMKTS:LUGDF USD

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$1816.97M which is a fall of roughly 2% over the last five months. As of 05/15/2022 they have ~C$716M debt and ~C$281.6M 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 $1,816.97M 05/15/2022 $-41.43M
Total Assets: $1,724.93M $1,651.99M 05/15/2022 $-72.94M
Total Liabilities: $883.63M $846.27M 05/15/2022 $-37.37M
Current Assets: $611.15M $585.31M 05/15/2022 $-25.84M
Current Liabilities: $339.44M $325.09M 05/15/2022 $-14.35M
Total Debt: $747.39M $715.79M 05/15/2022 $-31.60M
Cash: $334.83M $281.60M 08/10/2022 $-53.23M
Enterprise Value: $2,270.97M $2,251.16M 05/02/2041 $-19.81M
Cash Flow: $142.38M $129.33M never $-13.05M
Cash Flow Multiple: 13.05 14.05 never 1.00
Net Debt to
Cash Flow Ratio:
2.90 3.36 never 0.46
Finance within 1 year: 05/15/2022 n/a
Tax Rate: (guess)  50.00% (guess)  50.00% 08/10/2022 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% 08/10/2022 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) 
425,000
08/10/2022 25,000
Production (Silver Eq Oz.): (guess) 
34,283,822
(guess) 
35,859,506
08/10/2022 1,575,684
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 08/10/2022 n/a
Value Adjustment: 50% 50% never 0%

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) 
425,000oz.
08/10/2022 25,000oz.
Cash Cost: $700 $700 05/15/2022 $0.00
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% 08/10/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 8.00M 8.00M 05/15/2022 0.00M
Annual Production: 400,000oz. 425,000oz. 08/10/2022 25,000oz.
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 -6.67M
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 -6.00M
Maximum Profit (Gold): $2,402.66M $2,054.03M n/a $-348.64M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,402.66M $2,054.03M n/a $-348.64M
Max Profit / Current MCap: 1.293 1.130 n/a -0.162
Max Profit Per Share (Gold): $10.01 $8.56 n/a $-1.45
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $10.01 $8.56 n/a $-1.45
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $412.98 $403.77 n/a $-9.21
FD Mkt. Cap / Silver Eq.: $4.82 $4.79 n/a $-0.03
FD Mkt. Cap / Per Metal
as % Spot Price:
22.79% 23.63% n/a 0.84%
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 -9.34M
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 -7.93M
Maximum Profit (Gold): $3,171.51M $2,711.31M n/a $-460.20M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,171.51M $2,711.31M n/a $-460.20M
Max Profit / Current MCap: 1.707 1.492 n/a -0.214
Max Profit Per Share (Gold): $13.21 $11.30 n/a $-1.92
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $13.21 $11.30 n/a $-1.92
Total Free Profit Per Share: $3.15 $1.03 n/a $-2.13
FD Mkt. Cap / Gold Eq.: $312.86 $305.89 n/a $-6.98
FD Mkt. Cap / Silver Eq.: $3.65 $3.63 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
17.27% 17.90% n/a 0.64%

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 -12.01M
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 -9.13M
Maximum Profit (Gold): $3,652.05M $3,122.12M n/a $-529.93M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $3,652.05M $3,122.12M n/a $-529.93M
Max Profit / Current MCap: 1.965 1.718 n/a -0.247
Max Profit Per Share (Gold): $15.22 $13.01 n/a $-2.21
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $15.22 $13.01 n/a $-2.21
Total Free Profit Per Share: $5.16 $2.74 n/a $-2.42
FD Mkt. Cap / Gold Eq.: $271.70 $265.64 n/a $-6.06
FD Mkt. Cap / Silver Eq.: $3.17 $3.15 n/a $-0.02
FD Mkt. Cap / Per Metal
as % Spot Price:
15.00% 15.55% n/a 0.55%

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.     ×