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

Symbol Data

Symbol Currency
LON:CNR GBX
TSE:COG CAD

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 ~£47.43M which is a fall of roughly 28% over the last seven months. As of 01/27/2018 they have no debt and ~£3.4M cash. They have 61M shares outstanding and trade on the London Stock Exchange and the Toronto Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 01/27/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (FD): $65.93M $47.43M 01/27/2018 $-18.50M
Total Assets: $32.06M $30.84M 01/27/2018 $-1.22M
Total Liabilities: $0.71M $0.68M 01/27/2018 $-0.03M
Current Assets: $8.10M $7.79M 01/27/2018 $-0.31M
Current Liabilities: $0.71M $0.68M 01/27/2018 $-0.03M
Total Debt: $0.00M $0.00M 01/27/2018 $0.00M
Cash: $3.54M $3.40M 01/27/2018 $-0.13M
Enterprise Value: $62.39M $44.02M 05/25/1971 $-18.37M
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: 01/27/2018 n/a
Tax Rate: (guess)  30.00% (default)  30.00% 01/27/2018 0.00%
Misc 01/27/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Shares Outstanding: 61,000,000 61,000,000 01/27/2018 0
Shares (FD): 81,000,000 81,000,000 01/27/2018 0
Insider Ownership: n/a 25% 01/27/2018 25%
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2021 01/27/2018 n/a
Production (Gold Eq Oz.): (guess) 
0
(guess) 
0
01/27/2018 0
Production (Silver Eq Oz.): (guess) 
0
(guess) 
0
01/27/2018 0
Initial CapEx (Outstanding): $120.00M
182.01% of Mkt.Cap
$120.00M
253.01% of Mkt.Cap
01/27/2018 $0.00M
Funding Option: n/a n/a 01/27/2018 n/a
Documentation: none PFS 01/27/2018 n/a
Value Adjustment: none none never 0%

Resource Data

GOLD 01/27/2018
Last Analysis
Data

Current Data

Change
Item Value Value Updated Value
O
U
N
C
E
S
T
O
T
A
L
Proven & Probable: 0.68M 0.68M 01/27/2018 0.00M
Measured & Indicated: 1.10M 1.10M 01/27/2018 0.00M
Inferred: 1.50M 1.50M 01/27/2018 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 01/27/2018 0.00M
Measured & Indicated: 0.91M 0.91M 01/27/2018 0.00M
Inferred: 0.68M 0.68M 01/27/2018 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 01/27/2018 $0.00
Extra Operating Cost: n/a n/a 01/27/2018 $0.00
Average Grade: 4.00 g/t 4.00 g/t 01/27/2018 n/a
Recovery Rate: (CG)  90.00% (CG)  90.00% 01/27/2018 0.00%
F
U
T
U
R
E
Proven & Probable: 2.00M 2.00M 01/27/2018 0.00M
Annual Production: 100,000oz. 100,000oz. 01/27/2018 0oz.
Cash Cost: $750 $750 01/27/2018 $0
Extra Operating Cost: $350 $350 01/27/2018 $0
SILVER 01/27/2018
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 01/27/2018 0.00M
Measured & Indicated: n/a n/a 01/27/2018 0.00M
Inferred: n/a n/a 01/27/2018 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 01/27/2018 0.00M
Measured & Indicated: n/a n/a 01/27/2018 0.00M
Inferred: n/a n/a 01/27/2018 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 01/27/2018 $0.00
Extra Operating Cost: n/a n/a 01/27/2018 $0.00
Average Grade: n/a n/a 01/27/2018 n/a
Recovery Rate: n/a n/a 01/27/2018 0.00%
F
U
T
U
R
E
Proven & Probable: n/a n/a 01/27/2018 0.00M
Annual Production: n/a n/a 01/27/2018 n/a
Cash Cost: n/a n/a 01/27/2018 n/a
Extra Operating Cost: n/a n/a 01/27/2018 n/a

Property

Last Analysis Data  (01/27/2018)
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
01/27/2018
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.): 0.68M 0.68M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 1.78M
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 1.60M
Maximum Profit (Gold): $105.93M $35.98M n/a $-69.95M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $105.93M $35.98M n/a $-69.95M
Max Profit / Current MCap: 1.607 0.759 n/a -0.848
Max Profit Per Share (Gold): $1.31 $0.44 n/a $-0.86
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.31 $0.44 n/a $-0.86
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $108.53 $78.07 n/a $-30.46
FD Mkt. Cap / Silver Eq.: $1.40 $0.97 n/a $-0.43
FD Mkt. Cap / Per Metal
as % Spot Price:
8.04% 6.59% n/a -1.45%
Measured &
Indicated
01/27/2018
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.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 2.90M
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 2.41M
Maximum Profit (Gold): $159.29M $54.10M n/a $-105.19M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $159.29M $54.10M n/a $-105.19M
Max Profit / Current MCap: 2.416 1.141 n/a -1.275
Max Profit Per Share (Gold): $1.97 $0.67 n/a $-1.30
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.97 $0.67 n/a $-1.30
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $72.17 $51.92 n/a $-20.25
FD Mkt. Cap / Silver Eq.: $0.93 $0.65 n/a $-0.28
FD Mkt. Cap / Per Metal
as % Spot Price:
5.35% 4.38% n/a -0.97%

Reserves &
Resources
01/27/2018
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.): 2.60M 2.60M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.85M
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 4.18M
Maximum Profit (Gold): $276.99M $94.07M n/a $-182.92M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $276.99M $94.07M n/a $-182.92M
Max Profit / Current MCap: 4.201 1.983 n/a -2.218
Max Profit Per Share (Gold): $3.42 $1.16 n/a $-2.26
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.42 $1.16 n/a $-2.26
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $41.50 $29.86 n/a $-11.65
FD Mkt. Cap / Silver Eq.: $0.53 $0.37 n/a $-0.16
FD Mkt. Cap / Per Metal
as % Spot Price:
3.08% 2.52% n/a -0.56%

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.