Subscribe Now - Click Here: 1 Year for only $149 or 3 months for $99
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
LON:CNR
GBX
TSE:COG
CAD
Description
Condor Gold Plc are a gold focused junior, late stage development company with one mine in development in Nicaragua. They have approximately 3Moz. of gold in the reserves and resources category of which 1.5Moz. are in the measured and indicated category. They have a market capitalisation of ~£68.39M which is a fall of roughly 14% over the last six months. As of 11/22/2021 they have no debt and ~£12.52M cash. They have 147M shares outstanding and trade on the London Stock Exchange and the Toronto Stock Exchange.
Quick Links
Login to access
General Details
Financial
11/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Mkt. Cap (FD):
$79.48M
$68.39M
11/22/2021
$-11.10M
Total Assets:
$42.99M
$40.05M
11/22/2021
$-2.94M
Total Liabilities:
$0.20M
$0.19M
11/22/2021
$-0.01M
Current Assets:
$13.44M
$12.52M
11/22/2021
$-0.92M
Current Liabilities:
$0.20M
$0.19M
11/22/2021
$-0.01M
Total Debt:
$0.00M
$0.00M
11/22/2021
$0.00M
Cash:
$13.44M
$12.52M
11/22/2021
$-0.92M
Enterprise Value:
$66.05M
$55.87M
10/09/1971
$-10.18M
Cash Flow:
$0.00M
$0.00M
never
$0.00M
Cash Flow Multiple:
0.00
0.00
never
0.00
Net Debt to Cash Flow Ratio:
n/a
n/a
never
0.00
Finance within 1 year:
11/22/2021
n/a
Tax Rate:
(guess) 30.00%
(default) 30.00%
11/22/2021
0.00%
Misc
11/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
146,631,000
146,631,000
11/22/2021
0
Shares (FD):
174,000,000
174,000,000
11/22/2021
0
Insider Ownership:
n/a
32%
11/22/2021
32%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2024
11/22/2021
n/a
Production (Gold Eq Oz.):
(guess) 0
(guess) 0
11/22/2021
0
Production (Silver Eq Oz.) :
(guess) 0
(guess) 0
11/22/2021
0
Initial CapEx (Outstanding):
$160.00M201.3% of Mkt.Cap
$160.00M233.96% of Mkt.Cap
11/22/2021
$0.00M
Funding Option:
n/a
n/a
11/22/2021
n/a
Documentation:
none
PFS
11/22/2021
n/a
Value Adjustment:
-15%
-15%
never
0%
Resource Data
GOLD
11/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
O U N C E S
T O T A L
Proven & Probable:
0.68M
0.68M
11/22/2021
0.00M
Measured & Indicated:
1.50M
1.50M
11/22/2021
0.00M
Inferred:
1.50M
1.50M
11/22/2021
0.00M
Reserves & Resources:
3.00M
3.00M
never
0.00M
P L A U S I B L E
Proven & Probable:
0.61M
0.61M
11/22/2021
0.00M
Measured & Indicated:
1.20M
1.20M
11/22/2021
0.00M
Inferred:
0.68M
0.68M
11/22/2021
0.00M
Reserves & Resources:
1.88M
1.88M
never
0.00M
C U R R E N T
Annual Production:
n/a
n/a
0oz.
Cash Cost:
n/a
n/a
11/22/2021
$0.00
Extra Operating Cost:
n/a
n/a
11/22/2021
$0.00
Average Grade:
4.00 g/t
4.00 g/t
11/22/2021
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
11/22/2021
0.00%
F U T U R E
Proven & Probable:
2.00M
2.00M
11/22/2021
0.00M
Annual Production:
100,000oz.
100,000oz.
11/22/2021
0oz.
Cash Cost:
$750
$750
11/22/2021
$0
Extra Operating Cost:
$500
$500
11/22/2021
$0
SILVER
11/22/2021 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
11/22/2021
0.00M
Measured & Indicated:
n/a
n/a
11/22/2021
0.00M
Inferred:
n/a
n/a
11/22/2021
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
11/22/2021
0.00M
Measured & Indicated:
n/a
n/a
11/22/2021
0.00M
Inferred:
n/a
n/a
11/22/2021
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
11/22/2021
$0.00
Extra Operating Cost:
n/a
n/a
11/22/2021
$0.00
Average Grade:
n/a
n/a
11/22/2021
n/a
Recovery Rate:
n/a
n/a
11/22/2021
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
11/22/2021
0.00M
Annual Production:
n/a
n/a
11/22/2021
n/a
Cash Cost:
n/a
n/a
11/22/2021
n/a
Extra Operating Cost:
n/a
n/a
11/22/2021
n/a
Property
Last Analysis Data (11/22/2021)
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Central America , Nicaragua
La India
100% (guess)
31,300
Both
show
3 million oz deposit.
1.5 million open pit (3 gpt)
1.5 million underground
Construction ready.
PFS: $150 million capex.
$700 cash cost per oz.
Total Land Package Size (ha):
31,300
Current Data
Stage
Location
Name
Owned
Size (Ha)
Type
Au
Ag
Cu
Notes
Development
Central America , Nicaragua
La India
100% (guess)
31,300
Both
show
3 million oz deposit.
1.5 million open pit (3 gpt)
1.5 million underground
Construction ready.
PFS: $150 million capex.
$700 cash cost per oz.
Total Land Package Size (ha):
31,300
Profitability (by resource)
Proven & Probable
11/22/2021 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.):
0.68M
0.68M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
6.69M
P L A U S I B L E
Gold Eq. Oz.:
0.61M
0.61M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
6.03M
Maximum Profit (Gold):
$202.02M
$220.96M
n/a
$18.94M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$202.02M
$220.96M
n/a
$18.94M
Max Profit / Current MCap:
2.542
3.231
n/a
0.689
Max Profit Per Share (Gold):
$1.16
$1.27
n/a
$0.11
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$1.16
$1.27
n/a
$0.11
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$130.84
$112.57
n/a
$-18.26
FD Mkt. Cap / Silver Eq.:
$1.75
$1.33
n/a
$-0.42
FD Mkt. Cap / Per Metal as % Spot Price:
7.23%
6.05%
n/a
-1.18%
Measured & Indicated
11/22/2021 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.):
1.50M
1.50M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
14.88M
P L A U S I B L E
Gold Eq. Oz.:
1.20M
1.20M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
11.92M
Maximum Profit (Gold):
$399.55M
$437.01M
n/a
$37.46M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$399.55M
$437.01M
n/a
$37.46M
Max Profit / Current MCap:
5.027
6.390
n/a
1.363
Max Profit Per Share (Gold):
$2.30
$2.51
n/a
$0.22
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$2.30
$2.51
n/a
$0.22
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$66.15
$56.92
n/a
$-9.23
FD Mkt. Cap / Silver Eq.:
$0.89
$0.67
n/a
$-0.21
FD Mkt. Cap / Per Metal as % Spot Price:
3.66%
3.06%
n/a
-0.60%
Reserves & Resources
11/22/2021 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.):
3.00M
3.00M
n/a
0.00M
Total (Silver Eq. Oz.):
n/a
n/a
n/a
29.76M
P L A U S I B L E
Gold Eq. Oz.:
1.88M
1.88M
n/a
0.00M
Silver Eq. Oz.:
n/a
n/a
n/a
18.61M
Maximum Profit (Gold):
$624.02M
$682.53M
n/a
$58.51M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$624.02M
$682.53M
n/a
$58.51M
Max Profit / Current MCap:
7.851
9.980
n/a
2.129
Max Profit Per Share (Gold):
$3.59
$3.92
n/a
$0.34
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$3.59
$3.92
n/a
$0.34
Total Free Profit Per Share:
$0.00
$0.00
n/a
$0.00
FD Mkt. Cap / Gold Eq.:
$42.36
$36.44
n/a
$-5.91
FD Mkt. Cap / Silver Eq.:
$0.57
$0.43
n/a
$-0.14
FD Mkt. Cap / Per Metal as % Spot Price:
2.34%
1.96%
n/a
-0.38%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
11/22/2021 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
GBP 1.3435
GBP 1.2517
05/24/2022
Spot Gold:
$1,808.90
$1,861.30
05/24/2022
$52.40
Spot Silver:
$24.22
$22.00
05/24/2022
$-2.22
Gold:Silver Ratio:
74.69
84.60
05/24/2022
9.92
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: