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

Category: Junior: Late Stage Developer
Rating & Risk: Login to view
Condor Gold Plc
www: condorgold.com     email: information@condorgold.com

Profile
Notes
Forum
Your Data

Price Data

Symbol Date Price Change 52 Wk Range Volume
LON:CNR 10/20/2017 GBX 43.50 -1.50 74.85 - 42.54 80,082
Alert me when stock is updated

Description

Condor Gold Plc are a gold focused junior, late stage development company with one mine in development in Nicaragua. They have approximately 2.6Moz. of gold in the reserves and resources category of which 1.1Moz. are in the measured and indicated category. They have a market capitalisation of ~£37.94M which is a fall of roughly 18% over the last nine months. As of 01/20/2017 they have no debt and ~£3.3M cash. They have 53M shares outstanding and trade on the London Stock Exchange.

Login to access Don's Summary

General Details

Financial 01/20/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $46.55M $37.94M 01/20/2017 $-8.61M
Total Assets: $28.03M $29.93M 01/20/2017 $1.91M
Total Liabilities: $0.62M $0.66M 01/20/2017 $0.04M
Current Assets: $7.08M $7.56M 01/20/2017 $0.48M
Current Liabilities: $0.62M $0.66M 01/20/2017 $0.04M
Total Debt: $0.00M $0.00M 01/20/2017 $0.00M
Cash: $3.09M $3.30M 01/20/2017 $0.21M
Enterprise Value: $43.45M $34.64M 02/05/1971 $-8.82M
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: 01/20/2017 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/20/2017 0.00%
Misc 01/20/2017
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Share Price: $0.705 $0.575 16:10 on 10/20/2017 $-0.13
Shares Outstanding: 53,000,000 53,000,000 01/20/2017 0
Shares Fully Diluted: 66,000,000 66,000,000 01/20/2017 0
Insider Ownership: n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 01/20/2017 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/20/2017 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/20/2017 0
Initial CapEx (Outstanding): $120.00M
257.8% of Mkt.Cap
$120.00M
316.28% of Mkt.Cap
01/20/2017 $0.00M
Funding Option: n/a n/a 01/20/2017 n/a
Documentation: none PFS 01/20/2017 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/20/2017
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.68M 0.68M 01/20/2017 0.00M
Measured & Indicated: 1.10M 1.10M 01/20/2017 0.00M
Inferred: 1.50M 1.50M 01/20/2017 0.00M
Reserves & Resources: 2.60M 2.60M never 0.00M
P
L
A
U
S
I
B
L
E
Proven & Probable: 0.61M 0.61M 01/20/2017 0.00M
Measured & Indicated: 0.91M 0.91M 01/20/2017 0.00M
Inferred: 0.68M 0.68M 01/20/2017 0.00M
Reserves & Resources: 1.59M 1.59M never 0.00M
C
U
R
R
E
N
T
Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 01/20/2017 $0.00
Extra Operating Cost: n/a n/a 01/20/2017 $0.00
Average Grade: 4.00 g/t 4.00 g/t 01/20/2017 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/20/2017 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 01/20/2017 0.00M
Annual Production: 100,000oz. 100,000oz. 01/20/2017 0oz.
Cash Cost: $750 $750 01/20/2017 $0
Extra Operating Cost: $350 $350 01/20/2017 $0
SILVER 01/20/2017
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 01/20/2017 0.00M
Measured & Indicated: n/a n/a 01/20/2017 0.00M
Inferred: n/a n/a 01/20/2017 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 01/20/2017 0.00M
Measured & Indicated: n/a n/a 01/20/2017 0.00M
Inferred: n/a n/a 01/20/2017 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 01/20/2017 $0.00
Extra Operating Cost: n/a n/a 01/20/2017 $0.00
Average Grade: n/a n/a 01/20/2017 n/a
Recovery Rate: n/a n/a 01/20/2017 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/20/2017 0.00M
Annual Production: n/a n/a 01/20/2017 n/a
Cash Cost: n/a n/a 01/20/2017 n/a
Extra Operating Cost: n/a n/a 01/20/2017 n/a

Property

Last Analysis Data  (01/20/2017)
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Central America, Nicaragua La India 100% (guess) 31,300 Both show
2.3 million oz deposit.

1.1 million open pit (3 gpt)
1.2 million underground

Permitting and doing the final feasibility study.

PFS: $110 million capex.
$700 cash cost per oz.
Total Land Package Size (ha): 31,300  
Current Data
Stage Location Name Owned Size (Ha) Type Au Ag Cu Notes
Development Central America, Nicaragua La India 100% (guess) 31,300 Both show
2.3 million oz deposit.

1.1 million open pit (3 gpt)
1.2 million underground

Permitting and doing the final feasibility study.

PFS: $110 million capex.
$700 cash cost per oz.
Total Land Package Size (ha): 31,300  

Profitability (by resource)

Proven &
Probable
01/20/2017
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.): 0.68M 0.68M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.92M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.61M 0.61M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 2.63M
Maximum Profit (Gold): $46.65M $74.80M n/a $28.15M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $46.65M $74.80M n/a $28.15M
Max Profit / Current MCap: 1.002 1.972 n/a 0.969
Max Profit Per Share (Gold): $0.71 $1.13 n/a $0.43
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.71 $1.13 n/a $0.43
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $76.62 $62.45 n/a $-14.17
FD Mkt. Cap / Silver Eq.: $1.08 $0.83 n/a $-0.25
FD Mkt. Cap / Per Metal
as % Spot Price:
6.33% 4.89% n/a -1.44%
Measured &
Indicated
01/20/2017
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 4.76M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 0.91M 0.91M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 3.95M
Maximum Profit (Gold): $70.15M $112.48M n/a $42.33M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $70.15M $112.48M n/a $42.33M
Max Profit / Current MCap: 1.507 2.965 n/a 1.458
Max Profit Per Share (Gold): $1.06 $1.70 n/a $0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.06 $1.70 n/a $0.64
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $50.96 $41.53 n/a $-9.42
FD Mkt. Cap / Silver Eq.: $0.72 $0.55 n/a $-0.17
FD Mkt. Cap / Per Metal
as % Spot Price:
4.21% 3.26% n/a -0.96%

Reserves &
Resources
01/20/2017
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.): 2.60M 2.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 11.25M
P

L

A

U

S

I

B

L

E
Gold Eq. Oz.: 1.59M 1.59M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 6.87M
Maximum Profit (Gold): $121.98M $195.59M n/a $73.61M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $121.98M $195.59M n/a $73.61M
Max Profit / Current MCap: 2.621 5.155 n/a 2.535
Max Profit Per Share (Gold): $1.85 $2.96 n/a $1.12
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.85 $2.96 n/a $1.12
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $29.30 $23.88 n/a $-5.42
FD Mkt. Cap / Silver Eq.: $0.41 $0.32 n/a $-0.10
FD Mkt. Cap / Per Metal
as % Spot Price:
2.42% 1.87% n/a -0.55%

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.     ×