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
LON:CNR 02/15/2018 GBX 51.50
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 ~£58.31M which is a fall of roughly 12% over the last three weeks. As of 01/27/2018 they have no debt and ~£3.49M cash. They have 61M shares outstanding and trade on the London Stock Exchange.

Login to access Don's Summary

General Details

Financial 01/27/2018
Last
Analysis
Data

Current Data

Change
Item Value Value Updated Value
Mkt. Cap (Fully Diluted): $65.93M $58.31M 01/27/2018 $-7.62M
Total Assets: $32.06M $31.66M 01/27/2018 $-0.40M
Total Liabilities: $0.71M $0.70M 01/27/2018 $-0.01M
Current Assets: $8.10M $8.00M 01/27/2018 $-0.10M
Current Liabilities: $0.71M $0.70M 01/27/2018 $-0.01M
Total Debt: $0.00M $0.00M 01/27/2018 $0.00M
Cash: $3.54M $3.49M 01/27/2018 $-0.04M
Enterprise Value: $62.39M $54.82M 09/27/1971 $-7.58M
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
Share Price: $0.814 $0.720 16:02 on 02/15/2018 $-0.09
Shares Outstanding: 61,000,000 61,000,000 01/27/2018 0
Shares Fully Diluted: 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
205.8% 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 2.13M
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 1.91M
Maximum Profit (Gold): $105.93M $104.82M n/a $-1.11M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $105.93M $104.82M n/a $-1.11M
Max Profit / Current MCap: 1.607 1.798 n/a 0.191
Max Profit Per Share (Gold): $1.31 $1.29 n/a $-0.01
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.31 $1.29 n/a $-0.01
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $108.53 $95.98 n/a $-12.54
FD Mkt. Cap / Silver Eq.: $1.40 $1.19 n/a $-0.21
FD Mkt. Cap / Per Metal
as % Spot Price:
8.04% 7.13% n/a -0.92%
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 3.47M
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 2.88M
Maximum Profit (Gold): $159.29M $157.62M n/a $-1.66M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $159.29M $157.62M n/a $-1.66M
Max Profit / Current MCap: 2.416 2.703 n/a 0.287
Max Profit Per Share (Gold): $1.97 $1.95 n/a $-0.02
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.97 $1.95 n/a $-0.02
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $72.17 $63.83 n/a $-8.34
FD Mkt. Cap / Silver Eq.: $0.93 $0.79 n/a $-0.14
FD Mkt. Cap / Per Metal
as % Spot Price:
5.35% 4.74% n/a -0.61%

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 8.19M
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 5.00M
Maximum Profit (Gold): $276.99M $274.10M n/a $-2.89M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $276.99M $274.10M n/a $-2.89M
Max Profit / Current MCap: 4.201 4.701 n/a 0.499
Max Profit Per Share (Gold): $3.42 $3.38 n/a $-0.04
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $3.42 $3.38 n/a $-0.04
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD Mkt. Cap / Gold Eq.: $41.50 $36.71 n/a $-4.80
FD Mkt. Cap / Silver Eq.: $0.53 $0.45 n/a $-0.08
FD Mkt. Cap / Per Metal
as % Spot Price:
3.08% 2.73% n/a -0.35%

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.     ×