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

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

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 ~£47.16M which is a fall of roughly 20% over the last two weeks. As of 11/19/2022 they have no debt and ~£12.19M cash. They have 159M shares outstanding and trade on the London Stock Exchange and the Toronto Stock Exchange.

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

General Details

Financial 11/19/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $58.86M $47.16M 11/19/2022 $-11.70M
Total Assets: $38.09M $39.00M 11/19/2022 $0.91M
Total Liabilities: $0.18M $0.18M 11/19/2022 $0.00M
Current Assets: $11.90M $12.19M 11/19/2022 $0.28M
Current Liabilities: $0.18M $0.18M 11/19/2022 $0.00M
Total Debt: $0.00M $0.00M 11/19/2022 $0.00M
Cash: $11.90M $12.19M 11/19/2022 $0.28M
Enterprise Value: $46.96M $34.98M 02/09/1971 $-11.98M
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: 11/19/2022 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 11/19/2022 0.00%
Misc 11/19/2022
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 159,000,000 159,000,000 11/19/2022 0
Shares (FD): 215,000,000 215,000,000 11/19/2022 0
Insider Ownership: n/a 32% 11/22/2022 32%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2025 11/19/2022 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
11/19/2022 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
11/19/2022 0
Initial CapEx (Outstanding): $160.00M
271.82% of Mkt.Cap
$160.00M
339.25% of Mkt.Cap
11/19/2022 $0.00M
Funding Option: n/a n/a 11/19/2022 n/a
Documentation: none PFS 11/22/2022 n/a
Value Adjustment: -15% -15% never 0%

Resource Data

GOLD 11/19/2022
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.68M 0.68M 11/19/2022 0.00M
Measured & Indicated: 1.50M 1.50M 11/19/2022 0.00M
Inferred: 1.50M 1.50M 11/19/2022 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 11/19/2022 0.00M
Measured & Indicated: 1.20M 1.20M 11/19/2022 0.00M
Inferred: 0.68M 0.68M 11/19/2022 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 11/19/2022 $0.00
Extra Operating Cost: n/a n/a 11/19/2022 $0.00
Average Grade: 4.00 g/t 4.00 g/t 11/19/2022 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 11/22/2022 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 11/19/2022 0.00M
Annual Production: 100,000oz. 100,000oz. 11/19/2022 0oz.
Cash Cost: $750 $750 11/19/2022 $0
Extra Operating Cost: $500 $500 11/19/2022 $0
SILVER 11/19/2022
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 11/19/2022 0.00M
Measured & Indicated: n/a n/a 11/19/2022 0.00M
Inferred: n/a n/a 11/19/2022 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 11/19/2022 0.00M
Measured & Indicated: n/a n/a 11/19/2022 0.00M
Inferred: n/a n/a 11/19/2022 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 11/19/2022 $0.00
Extra Operating Cost: n/a n/a 11/19/2022 $0.00
Average Grade: n/a n/a 11/19/2022 n/a
Recovery Rate: n/a n/a 11/19/2022 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 11/19/2022 0.00M
Annual Production: n/a n/a 11/19/2022 n/a
Cash Cost: n/a n/a 11/19/2022 n/a
Extra Operating Cost: n/a n/a 11/19/2022 n/a

Property

Last Analysis Data  (11/19/2022)
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
11/19/2022
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.): 0.68M 0.68M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -2.59M
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 -2.33M
Maximum Profit (Gold): $180.91M $188.57M n/a $7.66M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $180.91M $188.57M n/a $7.66M
Max Profit / Current MCap: 3.073 3.998 n/a 0.925
Max Profit Per Share (Gold): $0.84 $0.88 n/a $0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.84 $0.88 n/a $0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $96.89 $77.63 n/a $-19.26
FD Mkt. Cap / Silver Eq.: $1.16 $0.97 n/a $-0.19
FD Mkt. Cap / Per Metal
as % Spot Price:
5.54% 4.38% n/a -1.15%
Measured &
Indicated
11/19/2022
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.): 1.50M 1.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -5.75M
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 -4.61M
Maximum Profit (Gold): $357.80M $372.96M n/a $15.16M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $357.80M $372.96M n/a $15.16M
Max Profit / Current MCap: 6.079 7.908 n/a 1.829
Max Profit Per Share (Gold): $1.66 $1.73 n/a $0.07
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.66 $1.73 n/a $0.07
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $48.99 $39.25 n/a $-9.74
FD Mkt. Cap / Silver Eq.: $0.59 $0.49 n/a $-0.09
FD Mkt. Cap / Per Metal
as % Spot Price:
2.80% 2.22% n/a -0.58%

Reserves &
Resources
11/19/2022
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.): 3.00M 3.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a -11.50M
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 -7.19M
Maximum Profit (Gold): $558.82M $582.49M n/a $23.67M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $558.82M $582.49M n/a $23.67M
Max Profit / Current MCap: 9.493 12.351 n/a 2.857
Max Profit Per Share (Gold): $2.60 $2.71 n/a $0.11
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.60 $2.71 n/a $0.11
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $31.37 $25.13 n/a $-6.24
FD Mkt. Cap / Silver Eq.: $0.37 $0.31 n/a $-0.06
FD Mkt. Cap / Per Metal
as % Spot Price:
1.79% 1.42% n/a -0.37%

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.     ×