Subscribe Now - Standard: only $199 per year or Premium: only $299 per year - Click Here
Profile
Notes
Forum
Your Data
Symbol Data
Symbol
Currency
TSE:LUG
CAD
OTCMKTS:LUGDF
USD
Description
Lundin Gold Inc are a gold focused major 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$3587.06M which is a rise of roughly 3% over the last twelve months. As of 05/09/2023 they have ~C$490M debt and ~C$266.37M cash. They have 237M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.
Quick Links
Login to access
General Details
Financial
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
MCap (FD):
$3,477.27M
$3,587.06M
05/09/2023
$109.79M
Total Assets:
$1,673.63M
$1,644.42M
05/09/2023
$-29.21M
Total Liabilities:
$857.35M
$842.39M
05/09/2023
$-14.96M
Current Assets:
$592.98M
$582.63M
05/09/2023
$-10.35M
Current Liabilities:
$329.35M
$323.60M
05/09/2023
$-5.75M
Total Debt:
$498.88M
$490.17M
05/09/2023
$-8.71M
Cash:
$271.10M
$266.37M
05/09/2023
$-4.73M
Enterprise Value:
$3,705.05M
$3,810.86M
10/05/2090
$105.81M
Cash Flow:
$409.82M
$611.14M
never
$201.32M
Cash Flow Multiple:
8.48
5.87
never
-2.62
Net Debt to Cash Flow Ratio:
0.56
0.37
never
-0.19
Finance within 1 year:
05/09/2023
n/a
Misc
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Shares Outstanding:
237,000,000
237,000,000
05/09/2023
0
Shares (FD):
242,000,000
242,000,000
05/09/2023
0
Insider Ownership:
n/a
32%
03/25/2024
32%
Dividend (Annual):
n/a
2.7%
03/25/2024
2.7%
Company Type:
Mostly Gold
Mostly Gold
never
n/a
Production ETA:
n/a
01/01/2020
05/09/2023
n/a
Production (Gold Eq Oz.):
(guess) 440,000
(guess) 475,000
02/23/2024
35,000
Production (Silver Eq Oz.) :
(guess) 34,914,688
(guess) 38,169,529
02/23/2024
3,254,841
Initial CapEx (Outstanding):
n/a
n/a
05/09/2023
n/a
Funding Option:
n/a
n/a
05/09/2023
n/a
Documentation:
none
PRODUCER
03/25/2024
n/a
Future MCap Modifier:
0.3Producer: Elite Quality
0.3Producer: Elite Quality
04/24/2023
0
Cash Flow Multiplier:
12
12
04/16/2023
0.00
Resource Data
GOLD
05/09/2023 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
05/09/2023
0.00M
Measured & Indicated:
7.00M
7.00M
05/09/2023
0.00M
Inferred:
2.00M
2.00M
05/09/2023
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
05/09/2023
0.00M
Measured & Indicated:
5.94M
5.94M
05/09/2023
0.00M
Inferred:
0.90M
0.90M
05/09/2023
0.00M
Reserves & Resources:
6.84M
6.84M
never
0.00M
C U R R E N T
Annual Production:
(guess) 440,000oz.
(guess) 475,000oz.
02/23/2024
35,000oz.
Cash Cost:
$700
$700
05/09/2023
$0.00
Extra Operating Cost:
$400
$400
05/09/2023
$0.00
G R A D E
Underground (Avg):
8.00 g/t
8.00 g/t
05/09/2023
n/a
Open Pit (Avg):
n/a
n/a
05/09/2023
n/a
Recovery Rate:
(CG) 90.00%
(CG) 90.00%
03/25/2024
0.00%
F U T U R E
Proven & Probable:
8.00M
8.00M
05/09/2023
0.00M
Annual Production:
475,000oz.
475,000oz.
05/09/2023
0oz.
Cash Cost:
$800
$800
05/09/2023
$0
Extra Operating Cost:
$450
$450
05/09/2023
$0
SILVER
05/09/2023 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
05/09/2023
0.00M
Measured & Indicated:
n/a
n/a
05/09/2023
0.00M
Inferred:
n/a
n/a
05/09/2023
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
05/09/2023
0.00M
Measured & Indicated:
n/a
n/a
05/09/2023
0.00M
Inferred:
n/a
n/a
05/09/2023
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
05/09/2023
$0.00
Extra Operating Cost:
n/a
n/a
05/09/2023
$0.00
G R A D E
Underground (Avg):
n/a
n/a
05/09/2023
n/a
Open Pit (Avg):
n/a
n/a
05/09/2023
n/a
Recovery Rate:
n/a
n/a
05/09/2023
0.00%
F U T U R E
Proven & Probable:
n/a
n/a
05/09/2023
0.00M
Annual Production:
n/a
n/a
05/09/2023
n/a
Cash Cost:
n/a
n/a
05/09/2023
n/a
Extra Operating Cost:
n/a
n/a
05/09/2023
n/a
Property
Last Analysis Data (05/09/2023)
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
05/09/2023 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
5.03M
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
4.52M
Maximum Profit (Gold):
$4,191.30M
$5,789.70M
n/a
$1,598.40M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$4,191.30M
$5,789.70M
n/a
$1,598.40M
Max Profit / Current MCap:
1.205
1.614
n/a
0.409
Max Profit Per Share (Gold):
$17.32
$23.92
n/a
$6.60
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$17.32
$23.92
n/a
$6.60
Total Free Profit Per Share:
$0.00
$3.72
n/a
$3.72
FD MCap / Gold Eq.:
$772.73
$797.12
n/a
$24.40
FD MCap / Silver Eq.:
$9.74
$9.92
n/a
$0.18
FD MCap / Per Metal as % Spot Price:
38.04%
33.40%
n/a
-4.64%
Measured & Indicated
05/09/2023 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
7.04M
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
5.97M
Maximum Profit (Gold):
$5,532.52M
$7,642.40M
n/a
$2,109.89M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$5,532.52M
$7,642.40M
n/a
$2,109.89M
Max Profit / Current MCap:
1.591
2.131
n/a
0.539
Max Profit Per Share (Gold):
$22.86
$31.58
n/a
$8.72
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$22.86
$31.58
n/a
$8.72
Total Free Profit Per Share:
$3.62
$11.38
n/a
$7.76
FD MCap / Gold Eq.:
$585.40
$603.88
n/a
$18.48
FD MCap / Silver Eq.:
$7.38
$7.51
n/a
$0.14
FD MCap / Per Metal as % Spot Price:
28.82%
25.30%
n/a
-3.51%
Reserves & Resources
05/09/2023 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
9.05M
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
6.88M
Maximum Profit (Gold):
$6,370.78M
$8,800.34M
n/a
$2,429.57M
Maximum Profit (Silver):
n/a
n/a
n/a
$0.00M
Total Maximum Profit:
$6,370.78M
$8,800.34M
n/a
$2,429.57M
Max Profit / Current MCap:
1.832
2.453
n/a
0.621
Max Profit Per Share (Gold):
$26.33
$36.37
n/a
$10.04
Max Profit Per Share (Silver):
n/a
n/a
n/a
$0.00
Total Max Profit Per Share:
$26.33
$36.37
n/a
$10.04
Total Free Profit Per Share:
$7.09
$16.17
n/a
$9.08
FD MCap / Gold Eq.:
$508.37
$524.42
n/a
$16.05
FD MCap / Silver Eq.:
$6.41
$6.53
n/a
$0.12
FD MCap / Per Metal as % Spot Price:
25.03%
21.97%
n/a
-3.05%
Future Valuation (Cash Flow & Totals)
Defaults
Defaults
05/09/2023 Last Analysis Data
Current Data
Change
Item
Value
Value
Updated
Value
Exchange Rates:
CAD 0.7468
CAD 0.7338
05/15/2024
Spot Gold:
$2,031.40
$2,386.60
05/15/2024
$355.20
Spot Silver:
$25.60
$29.70
05/15/2024
$4.10
Gold:Silver Ratio:
79.35
80.36
05/15/2024
1.01
Spot Gold (Future):
$3,000.00
$3,000.00
$0.00
Spot Silver (Future):
$100.00
$100.00
$0.00
Gold:Silver Ratio (Future):
30.00
30.00
0.00
Gold Avg. Recovery Rate:
75.00%
75.00%
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%
Follow us on: