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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Lundin Gold Inc
www: www.lundingold.com     email: info@lundingold.com

Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
OTCMKTS:FTMNF USD
TSE:LUG CAD

Description

Lundin Gold Inc are a gold focused junior, late stage development company with one mine in development in Ecuador. They have approximately 5.5Moz. of gold in the reserves and resources category of which 4Moz. are in the measured and indicated category. They have a market capitalisation of ~C$493.72M which is a fall of roughly 8% over the last thirteen months. As of 04/28/2017 they have ~C$27M debt and ~C$54.54M cash. They have 119M 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 04/28/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $535.89M $493.72M 04/28/2017 $-42.17M
Total Assets: $232.93M $247.78M 04/28/2017 $14.85M
Total Liabilities: $4.69M $4.99M 04/28/2017 $0.30M
Current Assets: $52.01M $55.32M 04/28/2017 $3.31M
Current Liabilities: $4.10M $4.36M 04/28/2017 $0.26M
Total Debt: $25.64M $27.27M 04/28/2017 $1.63M
Cash: $51.27M $54.54M 04/28/2017 $3.27M
Enterprise Value: $510.25M $466.45M 10/12/1984 $-43.81M
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: 04/28/2017 n/a
Tax Rate: (guess)  50.00% (guess)  50.00% 04/28/2017 0.00%
Misc 04/28/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 119,000,000 119,000,000 04/28/2017 0
Shares (FD): 124,000,000 124,000,000 04/28/2017 0
Insider Ownership: n/a 32% 04/28/2017 32%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 04/28/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
04/28/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
04/28/2017 0
Initial CapEx (Outstanding): n/a n/a 04/28/2017 n/a
Funding Option: n/a n/a 04/28/2017 n/a
Documentation: none PFS 04/28/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 04/28/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 3.00M 3.00M 04/28/2017 0.00M
Measured & Indicated: 4.00M 4.00M 04/28/2017 0.00M
Inferred: 1.50M 1.50M 04/28/2017 0.00M
Reserves & Resources: 5.50M 5.50M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 2.76M 2.76M 04/28/2017 0.00M
Measured & Indicated: 3.50M 3.50M 04/28/2017 0.00M
Inferred: 0.69M 0.69M 04/28/2017 0.00M
Reserves & Resources: 4.19M 4.19M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 04/28/2017 $0.00
Extra Operating Cost: n/a n/a 04/28/2017 $0.00
Average Grade: 7.00 g/t 7.00 g/t 04/28/2017 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 04/28/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 4.00M 4.00M 04/28/2017 0.00M
Annual Production: 250,000oz. 250,000oz. 04/28/2017 0oz.
Cash Cost: $600 $600 04/28/2017 $0
Extra Operating Cost: $400 $400 04/28/2017 $0
SILVER 04/28/2017
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 04/28/2017 0.00M
Measured & Indicated: n/a n/a 04/28/2017 0.00M
Inferred: n/a n/a 04/28/2017 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 04/28/2017 0.00M
Measured & Indicated: n/a n/a 04/28/2017 0.00M
Inferred: n/a n/a 04/28/2017 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 04/28/2017 $0.00
Extra Operating Cost: n/a n/a 04/28/2017 $0.00
Average Grade: n/a n/a 04/28/2017 n/a
Recovery Rate: n/a n/a 04/28/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 04/28/2017 0.00M
Annual Production: n/a n/a 04/28/2017 n/a
Cash Cost: n/a n/a 04/28/2017 n/a
Extra Operating Cost: n/a n/a 04/28/2017 n/a

Property

Last Analysis Data  (04/28/2017)
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 open pit at 7 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 open pit at 7 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
04/28/2017
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 15.41M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 2.76M 2.76M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 14.17M
Maximum Profit (Gold): $369.01M $415.52M n/a $46.51M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $369.01M $415.52M n/a $46.51M
Max Profit / Current MCap: 0.689 0.842 n/a 0.153
Max Profit Per Share (Gold): $2.98 $3.35 n/a $0.38
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.98 $3.35 n/a $0.38
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $194.16 $178.88 n/a $-15.28
FD Mkt. Cap / Silver Eq.: $2.63 $2.27 n/a $-0.36
FD Mkt. Cap / Per Metal
as % Spot Price:
15.32% 13.75% n/a -1.57%
Measured &
Indicated
04/28/2017
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.): 4.00M 4.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 20.54M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 3.50M 3.50M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 17.95M
Maximum Profit (Gold): $467.42M $526.32M n/a $58.91M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $467.42M $526.32M n/a $58.91M
Max Profit / Current MCap: 0.872 1.066 n/a 0.194
Max Profit Per Share (Gold): $3.77 $4.24 n/a $0.48
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.77 $4.24 n/a $0.48
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $153.29 $141.22 n/a $-12.06
FD Mkt. Cap / Silver Eq.: $2.08 $1.79 n/a $-0.29
FD Mkt. Cap / Per Metal
as % Spot Price:
12.09% 10.85% n/a -1.24%

Reserves &
Resources
04/28/2017
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.): 5.50M 5.50M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 28.24M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 4.19M 4.19M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 21.50M
Maximum Profit (Gold): $559.67M $630.20M n/a $70.53M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $559.67M $630.20M n/a $70.53M
Max Profit / Current MCap: 1.044 1.276 n/a 0.232
Max Profit Per Share (Gold): $4.51 $5.08 n/a $0.57
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.51 $5.08 n/a $0.57
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $128.02 $117.95 n/a $-10.07
FD Mkt. Cap / Silver Eq.: $1.73 $1.49 n/a $-0.24
FD Mkt. Cap / Per Metal
as % Spot Price:
10.10% 9.07% n/a -1.04%

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.     ×
Register for a FREE account
  • Get Don's "Guide to valuing mining stocks", which features as a chapter in his book.
  • Set up stock alerts
  • Join our mailing list (Don's thoughts)*
  • Try out searching, portfolios and other paid features.
* Average email frequency will be no more than 2-3 times per week
Processing

Thank you for registering!

We have sent you an email to verify your address. Please click the link or paste it into your web browser to confirm your subscription and receive your free chapter.