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

Price Data

Symbol Date Price Change 52 Wk Range Volume
OTCMKTS:FTMNF 09/19/2017 USD 4.3013 0.2770 4.8034 - 3.5100 2,160
TSE:LUG 09/19/2017 CAD 5.2500 0.3000 6.5000 - 4.5900 59,075
Alert me when stock is updated

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$530.48M which is a fall of roughly 1% over the last five months. As of 04/28/2017 they have ~C$29M debt and ~C$57.04M cash. They have 119M shares outstanding and trade on the Toronto Stock Exchange and the over-the-counter markets.

Login to access Don's Summary

General Details

Financial 04/28/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $535.89M $530.48M 04/28/2017 $-5.42M
Total Assets: $232.93M $259.13M 04/28/2017 $26.19M
Total Liabilities: $4.69M $5.22M 04/28/2017 $0.53M
Current Assets: $52.01M $57.86M 04/28/2017 $5.85M
Current Liabilities: $4.10M $4.56M 04/28/2017 $0.46M
Total Debt: $25.64M $28.52M 04/28/2017 $2.88M
Cash: $51.27M $57.04M 04/28/2017 $5.77M
Enterprise Value: $510.25M $501.96M 11/27/1985 $-8.30M
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
Share Price: $4.322 $4.278 12:09 on 09/19/2017 $-0.04
Shares Outstanding: 119,000,000 119,000,000 04/28/2017 0
Shares Fully Diluted: 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 6.47M
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 5.95M
Maximum Profit (Gold): $369.01M $426.42M n/a $57.41M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $369.01M $426.42M n/a $57.41M
Max Profit / Current MCap: 0.689 0.804 n/a 0.115
Max Profit Per Share (Gold): $2.98 $3.44 n/a $0.46
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $2.98 $3.44 n/a $0.46
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $194.16 $192.20 n/a $-1.96
FD Mkt. Cap / Silver Eq.: $2.63 $2.53 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
15.32% 14.68% n/a -0.64%
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 8.63M
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 7.54M
Maximum Profit (Gold): $467.42M $540.13M n/a $72.72M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $467.42M $540.13M n/a $72.72M
Max Profit / Current MCap: 0.872 1.018 n/a 0.146
Max Profit Per Share (Gold): $3.77 $4.36 n/a $0.59
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.77 $4.36 n/a $0.59
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $153.29 $151.74 n/a $-1.55
FD Mkt. Cap / Silver Eq.: $2.08 $2.00 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
12.09% 11.59% n/a -0.50%

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 11.87M
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 9.03M
Maximum Profit (Gold): $559.67M $646.74M n/a $87.07M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $559.67M $646.74M n/a $87.07M
Max Profit / Current MCap: 1.044 1.219 n/a 0.175
Max Profit Per Share (Gold): $4.51 $5.22 n/a $0.70
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $4.51 $5.22 n/a $0.70
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $128.02 $126.73 n/a $-1.29
FD Mkt. Cap / Silver Eq.: $1.73 $1.67 n/a $-0.07
FD Mkt. Cap / Per Metal
as % Spot Price:
10.10% 9.68% n/a -0.42%

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.     ×