Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Lundin Gold Inc

www: www.lundingold.com   email: info@lundingold.com
Category: Major
Rating & Risk: Login to view
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$3422.8M which is a fall of roughly 2% over the last twelve months. As of 05/09/2023 they have ~C$488M debt and ~C$265.33M cash. They have 237M 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 05/09/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $3,477.27M $3,422.80M 05/09/2023 $-54.47M
Total Assets: $1,673.63M $1,638.05M 05/09/2023 $-35.58M
Total Liabilities: $857.35M $839.13M 05/09/2023 $-18.23M
Current Assets: $592.98M $580.37M 05/09/2023 $-12.61M
Current Liabilities: $329.35M $322.35M 05/09/2023 $-7.00M
Total Debt: $498.88M $488.27M 05/09/2023 $-10.61M
Cash: $271.10M $265.33M 05/09/2023 $-5.76M
Enterprise Value: $3,705.05M $3,645.74M 07/11/2085 $-59.31M
Cash Flow: $409.82M $586.15M never $176.33M
Cash Flow Multiple: 8.48 5.84 never -2.65
Net Debt to
Cash Flow Ratio:		 0.56 0.38 never -0.18
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) 
40,491,234		 02/23/2024 5,576,547
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: 0.3
Producer: Elite Quality
 0.3
Producer: 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 Name Owned Au Ag Cu Notes
Dev Fruta Del Norte 100% 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 Name Owned Au Ag Cu Notes
Dev Fruta Del Norte 100% 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 29.47M
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 26.52M
Maximum Profit (Gold): $4,191.30M $5,553.00M n/a $1,361.70M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $4,191.30M $5,553.00M n/a $1,361.70M
Max Profit / Current MCap: 1.205 1.622 n/a 0.417
Max Profit Per Share (Gold): $17.32 $22.95 n/a $5.63
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $17.32 $22.95 n/a $5.63
Total Free Profit Per Share: $0.00 $3.60 n/a $3.60
FD MCap / Gold Eq.: $772.73 $760.62 n/a $-12.10
FD MCap / Silver Eq.: $9.74 $8.92 n/a $-0.82
FD MCap / Per Metal
as % Spot Price:		 38.04% 32.59% n/a -5.45%
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 41.25M
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 35.01M
Maximum Profit (Gold): $5,532.52M $7,329.96M n/a $1,797.44M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $5,532.52M $7,329.96M n/a $1,797.44M
Max Profit / Current MCap: 1.591 2.142 n/a 0.550
Max Profit Per Share (Gold): $22.86 $30.29 n/a $7.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $22.86 $30.29 n/a $7.43
Total Free Profit Per Share: $3.62 $10.94 n/a $7.32
FD MCap / Gold Eq.: $585.40 $576.23 n/a $-9.17
FD MCap / Silver Eq.: $7.38 $6.76 n/a $-0.62
FD MCap / Per Metal
as % Spot Price:		 28.82% 24.69% n/a -4.13%

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 53.04M
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 40.31M
Maximum Profit (Gold): $6,370.78M $8,440.56M n/a $2,069.78M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $6,370.78M $8,440.56M n/a $2,069.78M
Max Profit / Current MCap: 1.832 2.466 n/a 0.634
Max Profit Per Share (Gold): $26.33 $34.88 n/a $8.55
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $26.33 $34.88 n/a $8.55
Total Free Profit Per Share: $7.09 $15.53 n/a $8.44
FD MCap / Gold Eq.: $508.37 $500.41 n/a $-7.96
FD MCap / Silver Eq.: $6.41 $5.87 n/a $-0.54
FD MCap / Per Metal
as % Spot Price:		 25.03% 21.44% n/a -3.59%

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.     ×