Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Condor Gold Plc

www: condorgold.com   email: information@condorgold.com
Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
LON:CNR GBX
TSE:COG CAD
OTCMKTS:CNDGF USD

Description

Condor Gold Plc are a gold focused junior, late stage developer 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 ~£99.36M which is a rise of roughly 18% over the last one months. As of 11/29/2024 they have no debt and ~£12.58M cash. They have 205M shares outstanding and trade on the London Stock Exchange, 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 11/29/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $84.16M $99.36M 11/29/2024 $15.21M
Total Assets: $40.64M $40.27M 11/29/2024 $-0.37M
Total Liabilities: $0.19M $0.19M 11/29/2024 $0.00M
Current Assets: $12.70M $12.58M 11/29/2024 $-0.12M
Current Liabilities: $0.19M $0.19M 11/29/2024 $0.00M
Total Debt: $0.00M $0.00M 11/29/2024 $0.00M
Cash: $12.70M $12.58M 11/29/2024 $-0.12M
Enterprise Value: $71.46M $86.78M 10/01/1972 $15.32M
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: 11/29/2024 n/a
Misc 11/29/2024
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 204,678,072 204,678,072 11/29/2024 0
Shares (FD): 282,000,000 282,000,000 11/29/2024 0
Insider Ownership: n/a 32% 11/29/2024 32%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2026 11/29/2024 n/a
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 11/29/2024 0
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 11/29/2024 0
Initial CapEx (Outstanding): $106.00M
125.95% of MCap		 $106.00M
106.68% of MCap 		11/29/2024 $0.00M
Funding Option: n/a n/a 11/29/2024 n/a
Documentation: none FS 11/29/2024 n/a
Future MCap Modifier: 0.1
Developer: Likely Path to Production
 0.1
Developer: Likely Path to Production
 04/24/2023 0
Cash Flow Multiplier: 5 5 11/29/2024 0.00

Resource Data

GOLD 11/29/2024
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 11/29/2024 0.00M
Measured & Indicated: 1.50M 1.50M 11/29/2024 0.00M
Inferred: 1.50M 1.50M 11/29/2024 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 11/29/2024 0.00M
Measured & Indicated: 1.20M 1.20M 11/29/2024 0.00M
Inferred: 0.68M 0.68M 11/29/2024 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 11/29/2024 $0.00
Extra Operating Cost: n/a n/a 11/29/2024 $0.00
Total: $1,400 $1,400 11/29/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): 4.00 g/t 4.00 g/t 11/29/2024 n/a
Open Pit (Avg): n/a 2.50 g/t 11/29/2024 2.50 g/t
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/29/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 11/29/2024 0.00M
Annual Production: 120,000oz. 120,000oz. 11/29/2024 0oz.
Cash Cost: $800 $800 11/29/2024 $0
Extra Operating Cost: $600 $600 11/29/2024 $0
SILVER 11/29/2024
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 11/29/2024 0.00M
Measured & Indicated: n/a n/a 11/29/2024 0.00M
Inferred: n/a n/a 11/29/2024 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 11/29/2024 0.00M
Measured & Indicated: n/a n/a 11/29/2024 0.00M
Inferred: n/a n/a 11/29/2024 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 11/29/2024 $0.00
Extra Operating Cost: n/a n/a 11/29/2024 $0.00
Total: n/a n/a 11/29/2024 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 11/29/2024 n/a
Open Pit (Avg): n/a n/a 11/19/2022 n/a
Recovery Rate: n/a n/a 11/29/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 11/29/2024 0.00M
Annual Production: n/a n/a 11/29/2024 n/a
Cash Cost: n/a n/a 11/29/2024 n/a
Extra Operating Cost: n/a n/a 11/29/2024 n/a

Property

Last Analysis Data  (11/29/2024)
Stage Name Owned Au Ag Cu Notes
Dev La India 100% 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 Name Owned Au Ag Cu Notes
Dev La India 100% 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		 11/29/2024
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 2.46M
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 2.22M
Maximum Profit (Gold): $759.07M $730.88M n/a $-28.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $759.07M $730.88M n/a $-28.19M
Max Profit / Current MCap: 9.020 7.356 n/a -1.664
Max Profit Per Share (Gold): $2.69 $2.59 n/a $-0.10
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.69 $2.59 n/a $-0.10
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $138.53 $163.56 n/a $25.03
FD MCap / Silver Eq.: $1.60 $1.81 n/a $0.21
FD MCap / Per Metal
as % Spot Price:		 5.23% 6.28% n/a 1.05%
Measured &
Indicated		 11/29/2024
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 5.47M
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 4.39M
Maximum Profit (Gold): $1,501.27M $1,445.52M n/a $-55.75M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $1,501.27M $1,445.52M n/a $-55.75M
Max Profit / Current MCap: 17.839 14.548 n/a -3.291
Max Profit Per Share (Gold): $5.32 $5.13 n/a $-0.20
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $5.32 $5.13 n/a $-0.20
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $70.04 $82.70 n/a $12.66
FD MCap / Silver Eq.: $0.81 $0.92 n/a $0.11
FD MCap / Per Metal
as % Spot Price:		 2.64% 3.18% n/a 0.53%

Reserves &
Resources		 11/29/2024
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 10.95M
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 6.85M
Maximum Profit (Gold): $2,344.69M $2,257.62M n/a $-87.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $2,344.69M $2,257.62M n/a $-87.07M
Max Profit / Current MCap: 27.860 22.721 n/a -5.140
Max Profit Per Share (Gold): $8.31 $8.01 n/a $-0.31
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $8.31 $8.01 n/a $-0.31
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $44.85 $52.95 n/a $8.10
FD MCap / Silver Eq.: $0.52 $0.59 n/a $0.07
FD MCap / Per Metal
as % Spot Price:		 1.69% 2.03% n/a 0.34%

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.     ×