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$779.83M which is a fall of roughly 9% over the last five months. As of 06/10/2018 they have ~C$292M debt and ~C$370.11M cash. They have 213M 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 06/10/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $856.62M $779.83M 06/10/2018 $-76.79M
Total Assets: $769.83M $769.83M 06/10/2018 $0.00M
Total Liabilities: $321.80M $321.80M 06/10/2018 $0.00M
Current Assets: $378.68M $378.68M 06/10/2018 $0.00M
Current Liabilities: $19.48M $19.48M 06/10/2018 $0.00M
Total Debt: $292.19M $292.19M 06/10/2018 $0.00M
Cash: $370.11M $370.11M 06/10/2018 $0.00M
Enterprise Value: $778.70M $701.91M 03/29/1992 $-76.79M
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: 06/10/2018 n/a
Tax Rate: (guess)  50.00% (guess)  50.00% 06/10/2018 0.00%
Misc 06/10/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 213,000,000 213,000,000 06/10/2018 0
Shares (FD): 219,000,000 219,000,000 06/10/2018 0
Insider Ownership: n/a 32% 06/10/2018 32%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 06/10/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
06/10/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
06/10/2018 0
Initial CapEx (Outstanding): n/a n/a 06/10/2018 n/a
Funding Option: n/a n/a 06/10/2018 n/a
Documentation: none PFS 06/10/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 06/10/2018
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 06/10/2018 0.00M
Measured & Indicated: 4.00M 4.00M 06/10/2018 0.00M
Inferred: 1.50M 1.50M 06/10/2018 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 06/10/2018 0.00M
Measured & Indicated: 3.50M 3.50M 06/10/2018 0.00M
Inferred: 0.69M 0.69M 06/10/2018 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 06/10/2018 $0.00
Extra Operating Cost: n/a n/a 06/10/2018 $0.00
Average Grade: 7.00 g/t 7.00 g/t 06/10/2018 n/a
Recovery Rate: (CG)  92.00% (CG)  92.00% 06/10/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 4.00M 4.00M 06/10/2018 0.00M
Annual Production: 250,000oz. 250,000oz. 06/10/2018 0oz.
Cash Cost: $600 $600 06/10/2018 $0
Extra Operating Cost: $400 $400 06/10/2018 $0
SILVER 06/10/2018
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 06/10/2018 0.00M
Measured & Indicated: n/a n/a 06/10/2018 0.00M
Inferred: n/a n/a 06/10/2018 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 06/10/2018 0.00M
Measured & Indicated: n/a n/a 06/10/2018 0.00M
Inferred: n/a n/a 06/10/2018 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 06/10/2018 $0.00
Extra Operating Cost: n/a n/a 06/10/2018 $0.00
Average Grade: n/a n/a 06/10/2018 n/a
Recovery Rate: n/a n/a 06/10/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 06/10/2018 0.00M
Annual Production: n/a n/a 06/10/2018 n/a
Cash Cost: n/a n/a 06/10/2018 n/a
Extra Operating Cost: n/a n/a 06/10/2018 n/a

Property

Last Analysis Data  (06/10/2018)
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
06/10/2018
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 24.78M
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 22.80M
Maximum Profit (Gold): $412.21M $289.94M n/a $-122.27M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $412.21M $289.94M n/a $-122.27M
Max Profit / Current MCap: 0.481 0.372 n/a -0.109
Max Profit Per Share (Gold): $1.88 $1.32 n/a $-0.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.88 $1.32 n/a $-0.56
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $310.37 $282.55 n/a $-27.82
FD Mkt. Cap / Silver Eq.: $4.01 $3.30 n/a $-0.71
FD Mkt. Cap / Per Metal
as % Spot Price:
23.90% 23.35% n/a -0.55%
Measured &
Indicated
06/10/2018
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 33.04M
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 28.87M
Maximum Profit (Gold): $522.13M $367.25M n/a $-154.87M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $522.13M $367.25M n/a $-154.87M
Max Profit / Current MCap: 0.610 0.471 n/a -0.139
Max Profit Per Share (Gold): $2.38 $1.68 n/a $-0.71
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.38 $1.68 n/a $-0.71
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $245.03 $223.06 n/a $-21.96
FD Mkt. Cap / Silver Eq.: $3.16 $2.60 n/a $-0.56
FD Mkt. Cap / Per Metal
as % Spot Price:
18.87% 18.43% n/a -0.43%

Reserves &
Resources
06/10/2018
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 45.43M
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 34.57M
Maximum Profit (Gold): $625.18M $439.74M n/a $-185.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $625.18M $439.74M n/a $-185.44M
Max Profit / Current MCap: 0.730 0.564 n/a -0.166
Max Profit Per Share (Gold): $2.85 $2.01 n/a $-0.85
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.85 $2.01 n/a $-0.85
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $204.64 $186.29 n/a $-18.34
FD Mkt. Cap / Silver Eq.: $2.64 $2.17 n/a $-0.47
FD Mkt. Cap / Per Metal
as % Spot Price:
15.76% 15.39% n/a -0.36%

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.